$352,000
NAL Estimated Property Value10506 Lyndon Meadows Dr, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher
FlooringBamboo, Carpet, Tile
Exterior
Lot Size6,525 sqft
Building Information
Year Built2004
Garage Spaces1
Land Information
APN1246430010073
Lot Number73
SubdivisionStone Gate
Land UseResidential
Legal DescriptionLT 73 BLK 1 STONE GATE SEC 18
Census Tract541007
Assessed Land Value$71,177
Assessed Improvement Value$272,060
Assessment Year2025
Investor Tools
$352,000
Estimated Property Value
$360,021Estimated Mortgage Balance
$352,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,219 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
$1,140/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,704
$343,237
2025
$71,177
$272,060
$343,237
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,704
$343,237
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Fha
$363,199
Yes
First
May 16, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$360,021
N/A
0%
102%
$2,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$3,422/mo
$-782/mo
9.0%
