$273,000
NAL Estimated Property Value8627 Valley Crest Ln, Houston, TX, 77075
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size5,362 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1260960020029
Lot Number29
SubdivisionDurham Park
Land UseResidential
Legal DescriptionLT 29 BLK 2 DURHAM PARK SEC 2
Census Tract333906
Assessed Land Value$41,484
Assessed Improvement Value$221,478
Assessment Year2025
About this property
Location says it all...PLUS once you walk inside you will fall in love with all the detail work put into this home. Notice the doors, slide doors, woodwork and much more. 4 bedrooms, 2 full baths with 1/2 bath downstairs, fresh paint, recent roof and much more. Right off Monroe/Pearland Pkwy exit and Beltway. Shopping centers within walking distance. Make an appointment to view and you will not be disappointed.
Investor Tools
$273,000
Estimated Property Value
$239,917Estimated Mortgage Balance
$33,083Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$344/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,760
$262,962
2025
$41,484
$221,478
$262,962
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,760
$262,962
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Conventional
$261,250
No
First
Jan 24, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,917
$31,083
11%
88%
$1,567/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,017/mo
+$209/mo
9.8%
