$312,000
NAL Estimated Property Value7835 Highland Farms Rd, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesFree-Standing Range
FlooringCarpet, Tile, Vinyl, Wood
Exterior
Lot Size9,945 sqft
Building Information
Year Built1990
Garage Spaces2
Land Information
APN1170090030012
Lot Number12
SubdivisionCopperfield Southcreek Village
Land UseResidential
Legal DescriptionLT 12 BLK 3 COPPERFIELD SOUTHCREEK VILLAGE SEC 11
Census Tract541205
Assessed Land Value$71,851
Assessed Improvement Value$235,237
Assessment Year2025
About this property
4 bedroom, 2.5 bath, 2 garage with 2 living areas, upstairs study niche, sunroom, and more! The interior & exterior have fresh paint and there is new carpet. The exterior boasts a large fenced back yard. Enjoy the wooded area walk paths on your way to the nearby park.
Investor Tools
$312,000
Estimated Property Value
$299,577Estimated Mortgage Balance
$12,423Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
$705/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,190
$307,088
2025
$71,851
$235,237
$307,088
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,190
$307,088
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Fha
$301,322
Yes
First
Jan 5, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,577
$7,511
2%
96%
$1,807/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$2,512/mo
+$128/mo
10.2%
