$417,000
NAL Estimated Property Value8927 Green Ray Dr, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Range
Exterior
Lot Size8,886 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1195510020030
Lot Number30
SubdivisionAberdeen Green
Land UseResidential
Legal DescriptionLT 30 BLK 2 ABERDEEN GREEN SEC 3
Census Tract541009
Assessed Land Value$65,662
Assessed Improvement Value$305,032
Assessment Year2025
About this property
Wow stop the car! This lovely home is a must see with tons of space, a superb floor plan and the frosting on the cake is the summer ready pool. Kitchen has plenty of storage and work space. Breakfast room is open to the living & has sunny back yard view. If Formal dining space is not (needed) your cup of tea- it can easily be converted into craft or office. HUGE game room bonus upstairs along with 3 big bedrooms. 1st floor Master = peace & quiet.
Investor Tools
$417,000
Estimated Property Value
$231,318Estimated Mortgage Balance
$185,682Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,502 /month
Positive
Cash Flow Estimate:
$834 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$370/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,353
$370,694
2025
$65,662
$305,032
$370,694
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,353
$370,694
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Conventional
$257,254
No
First
Feb 1, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,318
$206,682
47%
55%
$1,543/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$2,193/mo
+$447/mo
7.6%
