$185,000
NAL Estimated Property Value9323 Autumn Harvest Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringTile
Exterior
Lot Size5,301 sqft
Building Information
Year Built1982
Stories1
Garage Spaces1
Land Information
APN1153010030092
Lot Number92
SubdivisionHarvest Bend The Village
Land UseResidential
Legal DescriptionLT 92 BLK 3 HARVEST BEND THE VILLAGE SEC 1
Census Tract551601
Assessed Land Value$58,445
Assessed Improvement Value$114,926
Assessment Year2025
Investor Tools
$185,000
Estimated Property Value
$155,242Estimated Mortgage Balance
$29,758Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$166/month
$367/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,062
$173,371
2025
$58,445
$114,926
$173,371
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,062
$173,371
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$170,000
No
First
Oct 27, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,242
$20,758
11%
84%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,500/mo
$1,387/mo
+$113/mo
9.7%
