$225,000
NAL Estimated Property Value8846 N Rylander Cir, Houston, TX, 77071
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size5,475 sqft
Building Information
Year Built1982
Stories2
Garage Spaces2
Land Information
APN1143400010064
Lot Number64
SubdivisionGessport Patio Homes R/P
Land UseResidential
Legal DescriptionLT 64 BLK 1 GESSPORT PATIO HOMES R/P
Census Tract423600
Assessed Land Value$58,344
Assessed Improvement Value$156,065
Assessment Year2025
About this property
Beautiful home with many up-grades. High ceilings in master bedroom and in up stairs living room(this was 3rd bedroom, could be converted back to bedroom), double sinks in master bath, sky light, gazebo with surround sound controled from inside home, water fountain around gazebo, big back-yard, built-in fish tank in master bedroom, covered back porch, balcony with beautiful view of back yard, blocks away from beltway 8.
Investor Tools
$225,000
Estimated Property Value
$147,583Estimated Mortgage Balance
$77,417Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,796
$214,409
2025
$58,344
$156,065
$214,409
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,796
$214,409
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Credit Line (Revolving) / Heloc
$150,000
No
First
Jun 9, 2025
Jun 2065
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,583
$75,417
33%
66%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$900/mo
+$822/mo
9.2%
