$416,972
NAL Estimated Property Value7827 Vegas St, Humble, TX, 77396
$439,828 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Concrete, Tile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size15,329 sqft
Building Information
Year Built1999
Stories2
Garage Spaces2
Land Information
APN0910980000009
Lot Number9
SubdivisionJ L Ranchland U/R
Land UseResidential
Legal DescriptionLT 9 BLK 4 J L RANCHLAND U/R
Census Tract250101
Assessed Land Value$59,201
Assessed Improvement Value$357,771
Assessment Year2025
Investor Tools
$416,972
Estimated Property Value
$228,337Estimated Mortgage Balance
$188,635Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$439,827
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,502 /month
Positive
Cash Flow Estimate:
$834 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,329
$416,972
2025
$59,201
$357,771
$416,972
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,329
$416,972
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$256,490
No
First
Sep 25, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,337
$188,635
45%
55%
$1,538/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,880/mo
$1,538/mo
+$342/mo
5.4%
