$439,000
NAL Estimated Property Value10508 Harmon Smith Dr, Houston, TX, 77025
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size2,901 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1414820020026
Lot Number26
Land UseResidential
Legal DescriptionLT 26 BLK 2 AVONDALE ON MAIN SEC 2
Census Tract334101
Assessed Land Value$85,404
Assessed Improvement Value$353,074
Assessment Year2025
About this property
Avondale on Main Street is Pulte's new community near the Texas Medical Center and seconds from NRG Park. Gated enclave of 145 homes with a social gathering area with a covered pavilion, area for yard games, open seating, grill and access to a dog park. Beautiful brand new Sienna floor-plan! The home is beautifully appointed with designer touches throughout!! The Spa Shower and Double Vanity in the Owner’s Bath is simply amazing. Located within a private/safe gated community.
Investor Tools
$439,000
Estimated Property Value
$297,350Estimated Mortgage Balance
$141,650Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,634 /month
Positive
Cash Flow Estimate:
$878 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$954/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,251
$438,478
2025
$85,404
$353,074
$438,478
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,251
$438,478
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pulte Mortgage Llc
Conventional
$322,000
No
First
Apr 15, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,350
$144,650
32%
68%
$1,931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,931/mo
+$109/mo
5.6%
