$202,195
NAL Estimated Property Value8203 Westcott Rd, Houston, TX, 77016
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size1,999 sqft
Building Information
Year Built2023
Garage Spaces1
Land Information
APN1455720010002
Lot Number2
Land UseResidential
Legal DescriptionLT 2 BLK 1 SHADY ESTATES
Census Tract230300
Assessed Land Value$24,080
Assessed Improvement Value$178,115
Assessment Year2025
About this property
LAST ONE OF THIS COMMUNITY! Beautiful 3 bedroom 2/1 bath new build! The open concept living area and high ceilings and is open to the gourmet kitchen. Beautiful granite countertops and large kitchen which will make hosting friends and family a breeze. The Primary suite contains a large walk-in closet and spa-like shower and double-vanity. Two large secondary rooms are versatile. Call for your private tour today!
Investor Tools
$202,195
Estimated Property Value
$408,192Estimated Mortgage Balance
$202,195Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,387
$202,195
2025
$24,080
$178,115
$202,195
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,387
$202,195
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$206,196
Yes
First
Oct 13, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$408,192
N/A
0%
202%
$2,474/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,474/mo
$-752/mo
10.2%
