$380,962
NAL Estimated Property Value9621 Doliver Dr, Houston, TX, 77063
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile, Wood
Building Information
Year Built1975
Stories2
Garage Spaces2
Land Information
APN1066860000002
SubdivisionWoodlake Forest
Land UseResidential
Legal DescriptionTRS 1A & 2 BLK 13 WOODLAKE FOREST SEC 4B R/P
Census Tract431101
Assessed Land Value$110,000
Assessed Improvement Value$270,962
Assessment Year2025
Investor Tools
$380,962
Estimated Property Value
$247,029Estimated Mortgage Balance
$133,933Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$582/month
$2,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,081
$380,962
2025
$110,000
$270,962
$380,962
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,081
$380,962
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Conventional
$268,000
No
First
Mar 8, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,029
$137,971
35%
65%
$1,607/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,500/mo
$3,607/mo
$-2,107/mo
4.7%
