$144,478
NAL Estimated Property Value8135 Panay Dr, Houston, TX, 77033
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,216 sqft
Building Information
Year Built1952
Stories1
Land Information
APN0831130000011
Lot Number11
SubdivisionInwood Terrace
Land UseResidential
Legal DescriptionLT 11 BLK 30 INWOOD TERRACE SEC 4
Census Tract331900
Assessed Land Value$64,015
Assessed Improvement Value$80,463
Assessment Year2025
About this property
Welcome home! Great starter home which has been completely renovated in 2021. The home features new interior and exterior paint, new flooring, a new roof, a water heater, AC, new windows, an upgraded kitchen with new appliances, a new driveway, and many more! This is a 3/4 bedrooms house. The garage was converted to a room giving the new homeowners more space for the family's needs. Big backyard, perfect for a pool, patio, pets, anything you desire.
Investor Tools
$144,478
Estimated Property Value
$132,732Estimated Mortgage Balance
$11,746Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$978 /month
Positive
Cash Flow Estimate:
$326 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$330/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,238
$144,478
2025
$64,015
$80,463
$144,478
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,238
$144,478
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$144,000
No
First
Mar 11, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,732
$28,268
17%
92%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$864/mo
+$858/mo
14.3%
