$313,000
NAL Estimated Property Value8711 Melting Shadows Ln, Houston, TX, 77095
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
Exterior
Lot Size7,327 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1219520010008
Lot Number8
SubdivisionCopper Village
Land UseResidential
Legal DescriptionLT 8 BLK 1 COPPER VILLAGE SEC 5
Census Tract541009
Assessed Land Value$67,333
Assessed Improvement Value$229,872
Assessment Year2025
About this property
This beautiful one story home located in Excellent schools and great neighbors! Zoned to Cy-Fair schools and has close access to major shopping, schools, hospitals, restaurants and highways. Big bright living room. High ceiling living areas. Master bedroom is big with a huge walk in closet. Cul-De-Sac and play area for the kids.
Investor Tools
$313,000
Estimated Property Value
$285,464Estimated Mortgage Balance
$27,536Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$303/month
$860/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,072
$297,205
2025
$67,333
$229,872
$297,205
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,072
$297,205
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Fha
$293,289
Yes
First
Nov 22, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,464
$30,536
9%
91%
$1,759/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$2,619/mo
$-579/mo
7.8%
