$359,000
NAL Estimated Property Value10502 Apache Way Dr, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size7,693 sqft
Building Information
Year Built1997
Garage Spaces2
Land Information
APN1186260050002
Lot Number2
SubdivisionRiata Ranch
Land UseResidential
Legal DescriptionLT 2 BLK 5 RIATA RANCH SEC 1
Census Tract541006
Assessed Land Value$74,992
Assessed Improvement Value$272,880
Assessment Year2025
About this property
Beautifully maintained 4/2/2 in Riata Ranch. Tile entry and soaring ceilings upon entry. Formal living/dining combo with chair railing and crown molding. Kitchen with SS appliances opens to the den and eat in area. Multiple widows let in lots of natural light upstairs and down. 1st floor primary bedroom with ensuite and walk-in closet. Upstairs game room and 3 additional bedrooms. Plenty of room.
Investor Tools
$359,000
Estimated Property Value
$278,691Estimated Mortgage Balance
$80,309Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,154 /month
Positive
Cash Flow Estimate:
$718 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
$634/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,660
$347,872
2025
$74,992
$272,880
$347,872
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,660
$347,872
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$306,348
Yes
First
Aug 12, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,691
$80,309
22%
78%
$1,837/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$2,471/mo
+$169/mo
8.8%
