$227,000
NAL Estimated Property Value821 Luella Ave, Deer Park, TX, 77536
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range
FlooringCarpet, Tile
Exterior
Lot Size7,889 sqft
Building Information
Year Built1963
Stories1
Garage Spaces1
Land Information
APN0921290000100
Lot Number100
SubdivisionDeer Park Gardens
Land UseResidential
Legal DescriptionLT 100 DEER PARK GARDENS SEC 2
Census Tract342802
Assessed Land Value$61,750
Assessed Improvement Value$163,357
Assessment Year2025
About this property
Adorable Home Showing Pride of Ownership * Two Living Areas * French Doors * Ceramic Tile * Updated Bath with Granite Countertops and Walk-In Shower with Seat * Updated Electrical Box * Updated AC/Heat * Updated Roof * Updated Water Heater * Some New Windows * 2" Blinds * Covered Patio * Storage Shed * Garage Door Opener * This One Won't Last Long!
Investor Tools
$227,000
Estimated Property Value
$176,813Estimated Mortgage Balance
$50,187Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,362 /month
Positive
Cash Flow Estimate:
$454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$98/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$42
$225,107
2025
$61,750
$163,357
$225,107
No
Tax History
Year
Tax Paid
Assessed Value
2024
$42
$225,107
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$184,000
No
First
Mar 5, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,813
$50,187
22%
78%
$1,104/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,920/mo
$1,104/mo
+$816/mo
10.1%
