Last 24 Hours
$162,567
NAL Estimated Property Value8611 Crystal Cove Cir, Houston, TX, 77044
Off Market
2 Beds
1 Bath
947 Sq Ft
$179.41 / sqft
Built in 1981Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size7,549 sqft
Building Information
Year Built1981
Stories1
Garage Spaces1
Land Information
APN1116170000036
SubdivisionParkway Forest
Land UseResidential
Legal DescriptionTRS 28A & 29 BLK 10 PARKWAY FOREST SEC 4
Census Tract232306
Assessed Land Value$50,680
Assessed Improvement Value$111,887
Assessment Year2025
About this property
Look no further this Cutie has it all and is move in ready!... Beautiful 2 bedroom 1 bath... COMES WITH APPLIANCES AND BEAUTFUL COZY fireplace!! freah new paint throughout the home, Brand new carpet in the bedrooms!!Easy access to mayor highways!...come see it for yourself! Make your appointment today!
Investor Tools
$162,567
Estimated Property Value
$164,044Estimated Mortgage Balance
$162,567Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,019 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$143/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$897
$162,567
2025
$50,680
$111,887
$162,567
No
Tax History
Year
Tax Paid
Assessed Value
2024
$897
$162,567
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Fha
$166,822
Yes
First
May 30, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,044
N/A
0%
101%
$1,022/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,272/mo
+$368/mo
12.1%
12.4%