Last 24 Hours
$203,000
NAL Estimated Property Value8205 Westcott Rd, Houston, TX, 77016
Off Market
3 Beds
3 Bath
1,380 Sq Ft
$149.28 / sqft
Built in 2023Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Bathrooms Half 1
Garage Available
Heating Central
CoolingExterior
Lot Size1,999 sqft
Building Information
Year Built2023
Garage Spaces1
Land Information
APN1455720010003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 1 SHADY ESTATES
Census Tract230300
Assessed Land Value$24,080
Assessed Improvement Value$178,823
Assessment Year2025
About this property
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
$203,000
Estimated Property Value
$203,292Estimated Mortgage Balance
$203,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,236 /month
Positive
Cash Flow Estimate:
$412 /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
$202,903
2025
$24,080
$178,823
$202,903
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,387
$202,903
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$207,570
Yes
First
Mar 7, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,292
N/A
0%
100%
$1,245/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,245/mo
+$477/mo
10.2%
12.4%