$286,000
NAL Estimated Property Value10531 Bushy Creek Dr, Houston, TX, 77070
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,186 sqft
Building Information
Year Built1993
Garage Spaces2
Land Information
APN1154830230016
Lot Number16
SubdivisionTallow Wood
Land UseResidential
Legal DescriptionLT 16 BLK 23 TALLOW WOOD SEC 4 PAR R/P
Census Tract552502
Assessed Land Value$56,912
Assessed Improvement Value$227,624
Assessment Year2025
About this property
Welcome home! Beautifully updated 4 bedroom, recently redone: roof, HVAC , Cabinets bath and kitchen, counters granite, wood look tile, carpet (only upstairs), fence, patio backyard, two car garage
Investor Tools
$286,000
Estimated Property Value
$253,706Estimated Mortgage Balance
$32,294Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,604
$284,536
2025
$56,912
$227,624
$284,536
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,604
$284,536
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hannah Huynh Etal
Purchase Money Mortgage
$261,900
No
First
Aug 20, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,706
$30,830
10%
89%
$1,571/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$1,956/mo
+$784/mo
11.5%
