$187,000
NAL Estimated Property Value8807 Rockcliff Dr, Houston, TX, 77037
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size7,200 sqft
Building Information
Year Built1966
Stories1
Garage Spaces1
Land Information
APN0992730000718
Lot Number718
SubdivisionNorthline Terrace
Land UseResidential
Legal DescriptionLT 718 BLK 1 NORTHLINE TERRACE SEC 4
Census Tract221602
Assessed Land Value$34,200
Assessed Improvement Value$133,714
Assessment Year2025
About this property
Beautifully remodeled home with New interior and exterior paint, New tile floor through out, New sinks and faucets in bathrooms and kitchen, new bathroom vanities, new granite, new back flash, new range hood, new lighting fixtures, new blinds, new ceiling fan, and 2 new garage doors. Located very close to I-45 highway, easy access to north and south of Houston. Approximately 15 mins to International Bush Airport. Very convenient for shopping, dining and entertainment.
Investor Tools
$187,000
Estimated Property Value
$157,620Estimated Mortgage Balance
$29,380Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,122 /month
Positive
Cash Flow Estimate:
$374 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$103/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$301
$167,914
2025
$34,200
$133,714
$167,914
No
Tax History
Year
Tax Paid
Assessed Value
2024
$301
$167,914
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$171,000
No
First
Mar 9, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,620
$44,380
21%
84%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,026/mo
+$696/mo
11.1%
