$378,000
NAL Estimated Property Value8922 Ballinger Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Oven, Washer
FlooringTile, Wood
Exterior
Lot Size8,952 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1182990100021
Lot Number21
SubdivisionWillowbridge
Land UseResidential
Legal DescriptionLT 21 BLK 10 WILLOWBRIDGE SEC 4 AMEND
Census Tract551702
Assessed Land Value$86,212
Assessed Improvement Value$257,900
Assessment Year2025
About this property
Stunning well maintained one-story home. Formal Dining, nice size study offers crown molding and French doors. Fresh elegant paint throughout. Delightful wood flooring throughout the house, tile in all wet areas. Spacious living room with corner gas fireplace. New stove. All brick exteriors. Refrigerator, washer/dryer will stay. Walking distance to beautiful Waller Park.
Investor Tools
$378,000
Estimated Property Value
$364,589Estimated Mortgage Balance
$13,411Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$357/month
$615/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,398
$344,112
2025
$86,212
$257,900
$344,112
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,398
$344,112
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Anh Tran
Unknown
$370,000
No
First
Jul 28, 2025
Dec 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$364,589
$16,411
4%
96%
$2,219/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$2,834/mo
$-854/mo
6.3%
