$269,000
NAL Estimated Property Value10415 Sand Pass Ln, Houston, TX, 77064
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,299 sqft
Building Information
Year Built1982
Garage Spaces2
Land Information
APN1152000020019
Lot Number19
SubdivisionWinchester Country
Land UseResidential
Legal DescriptionLT 19 BLK 2 WINCHESTER COUNTRY SEC 2
Census Tract551705
Assessed Land Value$58,590
Assessed Improvement Value$201,164
Assessment Year2025
About this property
Charming large house in great neighborhood. Spacious living-dining room combo, large master bedroom, huge walk in closet, all bedrooms are located downstairs.
Investor Tools
$269,000
Estimated Property Value
$196,888Estimated Mortgage Balance
$72,112Estimated Equity
28% 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
$261/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,783
$259,754
2025
$58,590
$201,164
$259,754
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,783
$259,754
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$216,015
Yes
First
Sep 15, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,888
$78,112
28%
73%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,550/mo
$1,696/mo
+$854/mo
11.4%
