$280,805
NAL Estimated Property Value10118 Lost Trail Street, Houston, TX, 77088
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size7,061 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1105180000030
Lot Number30
SubdivisionInwood West
Land UseResidential
Legal DescriptionLT 30 BLK 8 017*I5646835-001-008-030 INWOOD WEST SEC 1 R/P
Census Tract532600
Assessed Land Value$61,618
Assessed Improvement Value$219,187
Assessment Year2025
About this property
Great renovated 3 Bedroom home in a Cul-De-Sac!! MOVE IN READY! This open concept home includes an indoor pool, wet bar and fireplace to enjoy with your family and friends! Newly remodeled to include quartz counter tops, AC ducts, double pained windows, tile, attic installation, electrical panels, double oven, double dishwasher and fresh paint throughout! easy access to 249 AND 290!! *THIS HOME HAS NEVER FLOODED*
Investor Tools
$280,805
Estimated Property Value
$208,363Estimated Mortgage Balance
$72,442Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,685 /month
Positive
Cash Flow Estimate:
$562 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,760
$280,805
2025
$61,618
$219,187
$280,805
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,760
$280,805
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$181,649
Yes
First
Aug 7, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,363
$72,442
25%
74%
$1,381/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,381/mo
+$341/mo
7.4%
