$243,000
NAL Estimated Property Value10610 Beckfield Dr, Houston, TX, 77099
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Electric Range, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size5,658 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1103650000008
Lot Number8
SubdivisionHuntington Village Patio Homes
Land UseResidential
Legal DescriptionLT 8 BLK 1 HUNTINGTON VILLAGE PATIO HOMES
Census Tract453800
Assessed Land Value$56,570
Assessed Improvement Value$158,892
Assessment Year2025
About this property
This one is just waiting for you! Close to shopping and I-10 for easy commutes! This Huntington Vlg. patio home has vaulted ceilings, cute breakfast area/bar along with a generously portioned living area, En-suite bath off the Primary bedroom and in house utility area.
Investor Tools
$243,000
Estimated Property Value
$209,825Estimated Mortgage Balance
$33,175Estimated Equity
14% 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
$297/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,345
$215,462
2025
$56,570
$158,892
$215,462
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,345
$215,462
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prime Lending Inc
Fha
$215,916
Yes
First
Oct 24, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,825
$36,175
14%
86%
$1,295/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,595/mo
+$127/mo
8.5%
