$289,000
NAL Estimated Property Value8603 Joggers Ln, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size9,522 sqft
Building Information
Year Built1986
Stories2
Garage Spaces2
Land Information
APN1152360190065
Lot Number65
SubdivisionOlympic Villge
Land UseResidential
Legal DescriptionLT 65 BLK 19 OLYMPIC VILLGE WALDEN ON LAKE HOUSTON PH 2
Census Tract250403
Assessed Land Value$56,291
Assessed Improvement Value$232,709
Assessment Year2025
About this property
Come see this recently renovated Walden On Lake Houston charmer !! Hurry, It won't last long !!!
Investor Tools
$289,000
Estimated Property Value
$272,235Estimated Mortgage Balance
$16,765Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$361/month
$365/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,884
$289,000
2025
$56,291
$232,709
$289,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,884
$289,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$283,765
No
First
Feb 1, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,235
$21,765
7%
94%
$1,702/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$2,067/mo
+$893/mo
12.3%
