$232,000
NAL Estimated Property Value9511 Golden Wood Ln, Houston, TX, 77086
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Trash Compactor, Electric Range
FlooringLaminate, Tile
Exterior
Lot Size8,677 sqft
Building Information
Year Built1973
Stories1
Garage Spaces2
Land Information
APN1060380000018
Lot Number18
SubdivisionWillowood
Land UseResidential
Legal DescriptionLT 18 BLK 10 017*W3466200-003-010-018 WILLOWOOD SEC 3
Census Tract534002
Assessed Land Value$37,594
Assessed Improvement Value$189,849
Assessment Year2025
About this property
Beautiful single story home 3-2 with some upgrades in the bathrooms that includes bluetooth speakers,lights on kitchen can be adjusted to LED,3 pane storm door and also has a new roof. Back patio has a porch and also a small basketball court and includes a storage shed,also has some fruit tress.Front yard is pretty with rose plants and sago palms.Location could not be better,minutes away from 249,Beltway 8 & more!
Investor Tools
$232,000
Estimated Property Value
$147,908Estimated Mortgage Balance
$84,092Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,392 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,029
$227,443
2025
$37,594
$189,849
$227,443
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,029
$227,443
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Savings Bank
Fha
$166,822
Yes
First
Jul 31, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,908
$91,092
38%
64%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,351/mo
+$371/mo
8.9%
