$276,000
NAL Estimated Property Value10615 Sagevale Ln, Houston, TX, 77089
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Microwave, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size7,701 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1059060000021
Lot Number21
SubdivisionKirkwood South
Land UseResidential
Legal DescriptionLT 21 BLK 6 KIRKWOOD SOUTH SEC 2
Census Tract350202
Assessed Land Value$37,341
Assessed Improvement Value$221,102
Assessment Year2025
About this property
Investor special. Terrific location,near Beltway 8 & I-45 .Den with a fireplace . Huge covered back patio. Kitchen open to the dining room.
Investor Tools
$276,000
Estimated Property Value
$198,816Estimated Mortgage Balance
$77,184Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$282/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,005
$258,443
2025
$37,341
$221,102
$258,443
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,005
$258,443
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Conventional
$203,000
No
First
Mar 7, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,816
$59,627
23%
72%
$1,218/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$1,308/mo
+$482/mo
7.8%
