$262,944
NAL Estimated Property Value9505 Fairland Dr, Houston, TX, 77051
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDisposal, Convection Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size5,502 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0822680000012
Lot Number12
SubdivisionBlueridge
Land UseResidential
Legal DescriptionLT 12 BLK 11 BLUERIDGE SEC 1
Census Tract331300
Assessed Land Value$55,000
Assessed Improvement Value$207,944
Assessment Year2025
About this property
Home is amazingly spacious and cute! It has NEW roof, NEW a/c unit and duct work, NEW electrical box, NEW pex plumbing, NEW water heater, NEW windows, NEW flooring and carpet, NEW paint, NEW fixtures, NEW kitchen cabinets, NEW bathrooms, NEW appliances, NEW Foundation work with transferable warranty NEW NEW NEW everything!!!!! The list goes on! Schedule your walk through on this new remodeled home.
Investor Tools
$262,944
Estimated Property Value
$248,479Estimated Mortgage Balance
$14,465Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,432
$262,944
2025
$55,000
$207,944
$262,944
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,432
$262,944
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$255,290
Yes
First
Nov 22, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,479
$14,465
5%
94%
$1,531/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,531/mo
+$695/mo
10.2%
