$269,000
NAL Estimated Property Value10315 Kennewick Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Oven, Microwave, Gas Range, Dishwasher
Exterior
Lot Size6,739 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1238750020031
Lot Number31
SubdivisionSilver Oak Trails
Land UseResidential
Legal DescriptionLT 31 BLK 2 SILVER OAK TRAILS SEC 1
Census Tract534101
Assessed Land Value$61,997
Assessed Improvement Value$170,741
Assessment Year2025
About this property
Very nice 3 beds 2 full bath in desires neighborhood, conveniently located near Beltway 8, 290 & 249. Open floor plan, high ceiling, spacious yard for summer garden. Will be ready to move in on 04/01.
Investor Tools
$269,000
Estimated Property Value
$205,130Estimated Mortgage Balance
$63,870Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$251/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,669
$232,738
2025
$61,997
$170,741
$232,738
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,669
$232,738
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Constant Investments Inc
Conventional
$206,250
No
First
Oct 28, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,130
$74,870
26%
76%
$1,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$1,424/mo
+$556/mo
8.8%
