$322,000
NAL Estimated Property Value9800 Houston Dr, Woodway, TX, 76712
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave
FlooringCarpet, Tile
Exterior
Lot Size8,625 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APN360720040010350
Lot Number35
SubdivisionRenaissance Ph Five
Land UseResidential
Legal DescriptionRENAISSANCE PH FIVE LOT 35 BLOCK 10 ACRES .198
Census Tract003708
Assessed Land Value$43,990
Assessed Improvement Value$267,110
Assessment Year2025
About this property
Lovely 3BR/2BA in Midway ISD. Home features open concept with high ceilings and wide custom crown molding. Living/dining area has wood vinyl plank flooring and electric remote fireplace. Kitchen has granite counters, ceiling fan and stainless appliances to include, dishwasher, microwave, range and refrigerator. Isolated master bedroom. Master bath has separate tub, shower and granite dual vanity. Privacy fenced backyard with sprinkler system. Across the street from community park and walking trail. $230,000
Investor Tools
$322,000
Estimated Property Value
$187,590Estimated Mortgage Balance
$134,410Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$596/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,539
$311,100
2025
$43,990
$267,110
$311,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,539
$311,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Conventional
$207,000
No
First
Jun 3, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,590
$134,410
41%
58%
$1,242/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,242/mo
+$228/mo
5.5%
