$286,000
NAL Estimated Property Value7814 Rollingbrook Dr, Houston, TX, 77071
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Double Oven, Trash Compactor, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1049060000038
Lot Number38
SubdivisionFondren Sw Northfield
Land UseResidential
Legal DescriptionW 50 FT OF LT 38 BLK 2 FONDREN SW NORTHFIELD SEC 1
Census Tract423304
Assessed Land Value$88,400
Assessed Improvement Value$196,486
Assessment Year2025
About this property
This is a beautiful house built in 1975 with one owner and move in ready. Owners have taken immaculate care of property. Take a look and make an offer.
Investor Tools
$286,000
Estimated Property Value
$221,719Estimated Mortgage Balance
$64,281Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$124/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$60
$284,886
2025
$88,400
$196,486
$284,886
No
Tax History
Year
Tax Paid
Assessed Value
2024
$60
$284,886
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$224,000
No
First
Oct 16, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,719
$63,167
22%
78%
$1,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,843/mo
$-536/mo
5.5%
