$142,375
NAL Estimated Property Value8351 La Roche Lane, Houston, TX, 77036
Off Market
Property Lead Type:
BankruptcyHigh Equity
Highlights
Interior
Building Information
Year Built1975
Stories2
Garage Spaces1
Land Information
APN1051590000002
SubdivisionWestwood Country Cl Vista 1
Land UseResidential
Legal DescriptionTH 2 BLDG 6 WESTWOOD COUNTRY CL VISTA 1
Census Tract433400
Assessed Land Value$23,000
Assessed Improvement Value$119,375
Assessment Year2025
About this property
GREAT LOCATION! EASY ACCESS TO Sam Houston AND SW FREE WAY.
Investor Tools
$142,375
Estimated Property Value
$136,281Estimated Mortgage Balance
$6,094Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$854 /month
Positive
Cash Flow Estimate:
$285 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$159/month
$160/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,200
$142,375
2025
$23,000
$119,375
$142,375
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,200
$142,375
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$140,017
Yes
First
Nov 8, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,281
$6,094
4%
96%
$840/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,000/mo
+$307/mo
11.0%
