$165,000
NAL Estimated Property Value8125 Darlington Dr, Houston, TX, 77028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven
Exterior
Lot Size7,658 sqft
Building Information
Year Built1949
Stories1
Land Information
APN0760870090200
Lot Number200
SubdivisionLarkstone Place
Land UseResidential
Legal DescriptionLT 200 BLK 9 LARKSTONE PLACE
Census Tract231000
Assessed Land Value$65,210
Assessed Improvement Value$60,708
Assessment Year2025
About this property
TWO properties for the price of one! Welcome to your new home and investment. A full house in front and a separate one-bedroom apartment in the back. Beautiful totally remodeled home. New plumbing, new wiring, new roof, new floors, new bathrooms, etc. House sits on the corner lot with access to the property from the back and front of the house. Nice size yard. Brand new metal gate with remote access into the property.
Investor Tools
$165,000
Estimated Property Value
$192,528Estimated Mortgage Balance
$165,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,199 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$241/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,065
$125,918
2025
$65,210
$60,708
$125,918
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,065
$125,918
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Fha
$196,278
Yes
First
Apr 24, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,528
N/A
0%
117%
$1,177/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,177/mo
+$545/mo
12.5%
