$271,531
NAL Estimated Property Value809 Luella Ave, Deer Park, TX, 77536
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl, Wood
Exterior
Lot Size7,889 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN0921290000103
Lot Number103
SubdivisionDeer Park Gardens
Land UseResidential
Legal DescriptionLT 103 DEER PARK GARDENS SEC 2
Census Tract342802
Assessed Land Value$61,750
Assessed Improvement Value$209,781
Assessment Year2025
About this property
Original Owners * Pride of Ownership * Huge Family Room with Wood Burning Fireplace, Wood Beams, and Built Ins * Wall of Windows Leads to Backyard with Deck, Pergola and Storage Building * Garage Door Opener * Ceiling Fans * Double Pane Windows * Update Baths * Storm Door * New Roof Installed June 2023
Investor Tools
$271,531
Estimated Property Value
$233,236Estimated Mortgage Balance
$38,295Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,629 /month
Positive
Cash Flow Estimate:
$543 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,625
$271,531
2025
$61,750
$209,781
$271,531
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,625
$271,531
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Fha
$235,653
Yes
First
Aug 16, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,236
$38,295
14%
86%
$1,471/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$1,471/mo
+$449/mo
8.5%
