$200,000
NAL Estimated Property Value8718 Wilcrest Dr, Houston, TX, 77099
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1,455 sqft
Building Information
Year Built1974
Stories2
Garage Spaces2
Land Information
APN1034280020041
SubdivisionGlenshannon
Land UseResidential
Legal DescriptionUNIT 8718 BLDG 19 GLENSHANNON SEC 2
Census Tract453603
Assessed Land Value$23,822
Assessed Improvement Value$111,555
Assessment Year2025
About this property
Welcome home to this cozy 2 bedroom, 1.5 bathroom townhome with tile and wood flooring throughout. Only the stairs has carpet. Upstairs you have both bedrooms with ceiling fans and a jack-n-jill style bathroom that connects both rooms. Brand new HVAC system from 2020 (includes condenser and furnace). Kitchen features granite countertops, tile backsplash, and all black appliances stay! The HOA covers water + trash, area swimming pool, and grounds keeping. There is a large yard/garage space that can allow parking up to 3 or more cars.
Investor Tools
$200,000
Estimated Property Value
$102,228Estimated Mortgage Balance
$97,772Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$221/month
$280/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,657
$135,377
2025
$23,822
$111,555
$135,377
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,657
$135,377
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$110,500
No
First
May 27, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$102,228
$78,772
43%
51%
$663/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$943/mo
+$364/mo
7.8%
