$229,000
NAL Estimated Property Value10502 Ladybug Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringTile
Exterior
Lot Size5,702 sqft
Building Information
Year Built1982
Garage Spaces2
Land Information
APN1124770000029
SubdivisionHarvest Bend
Land UseResidential
Legal DescriptionTR 13 BLK 8 HARVEST BEND SEC 3 R/P
Census Tract551705
Assessed Land Value$59,688
Assessed Improvement Value$156,562
Assessment Year2025
About this property
Beautiful home at a Great Subdivision & Outstanding Cypress-Fairbanks School District. Featuring 3 bedrooms, 2 full baths, a 2 car garage with spacious and fenced back yard. Living room has Vaulted ceilings, open floor plan with fireplace. Tile in living room & Breakfast Area. Wood laminate in bed rooms. Community Pool & Park. Convenient to Bell way 8 , freeway 290 and 249 Willow Brook Mall. Available 1st week of April. This property is not longer available, we got an approved application.
Investor Tools
$229,000
Estimated Property Value
$62,602Estimated Mortgage Balance
$166,398Estimated Equity
73% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$226/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,570
$216,250
2025
$59,688
$156,562
$216,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,570
$216,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$76,800
No
First
Jun 22, 2017
Jul 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$62,602
$170,398
73%
27%
$461/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$461/mo
+$1,519/mo
10.4%
