$241,156
NAL Estimated Property Value10603 Gulf Valley St, Houston, TX, 77075
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,151 sqft
Building Information
Year Built2001
Garage Spaces2
Land Information
APN1211350010001
Lot Number1
SubdivisionFuqua Gardens
Land UseResidential
Legal DescriptionLT 1 BLK 1 FUQUA GARDENS
Census Tract333802
Assessed Land Value$62,732
Assessed Improvement Value$178,424
Assessment Year2025
About this property
Corner Home
Investor Tools
$241,156
Estimated Property Value
$144,099Estimated Mortgage Balance
$97,057Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,447 /month
Positive
Cash Flow Estimate:
$482 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$443/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,111
$241,156
2025
$62,732
$178,424
$241,156
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,111
$241,156
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$157,500
No
First
Nov 5, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,099
$97,057
40%
60%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$945/mo
+$1,281/mo
11.1%
