Last 24 Hours
$274,350
NAL Estimated Property Value10542 Rustling Villas Ln, Houston, TX, 77075
Off Market
3 Beds
2 Bath
1,939 Sq Ft
$152.14 / sqft
Built in 2010Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size4,347 sqft
Building Information
Year Built2010
Garage Spaces2
Land Information
APN1292700010026
Lot Number26
SubdivisionVillas At Fuqua Landing
Land UseResidential
Legal DescriptionLT 26 BLK 1 VILLAS AT FUQUA LANDING
Census Tract333905
Assessed Land Value$39,924
Assessed Improvement Value$234,426
Assessment Year2025
About this property
Look no further!! Struggling to find one that checks all the boxes? Then you have to see this is single story home in a quiet neighborhood zoned to exemplary schools. Very open floor plan, spacious kitchen, formal living and dining room and covered patio. Finished room built as storage in the patio area. If you've been looking for a place to call home!
Investor Tools
$274,350
Estimated Property Value
$0Estimated Mortgage Balance
$274,350Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$324/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,513
$274,350
2025
$39,924
$234,426
$274,350
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,513
$274,350
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$274,350
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$500/mo
+$1,222/mo
7.5%
12.4%