$243,000
NAL Estimated Property Value10535 Herald Square Drive, Houston, TX, 77099
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
Exterior
Lot Size7,701 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN1030290000047
Lot Number47
SubdivisionGlenshannon
Land UseResidential
Legal DescriptionLT 47 BLK 4 GLENSHANNON SEC 1
Census Tract453202
Assessed Land Value$48,425
Assessed Improvement Value$161,795
Assessment Year2025
About this property
Beautiful remodeled home with easy access to Beltway 8! This home has 3 bedrooms, 2 baths, a dining room that can also be used as a playroom or office, a breakfast area, and a large living area with a fireplace. Floors are tiled and the bedroom carpet is brand new. The home sits on a corner lot with beautiful oaks trees.
Investor Tools
$243,000
Estimated Property Value
$156,698Estimated Mortgage Balance
$86,302Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
$290/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,607
$210,220
2025
$48,425
$161,795
$210,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,607
$210,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of America
Conventional
$171,920
No
First
Sep 1, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,698
$86,302
35%
64%
$1,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,321/mo
+$401/mo
8.5%
