$463,000
NAL Estimated Property Value10620 Centre Shadows Dr, Houston, TX, 77043
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Convection Oven, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size3,772 sqft
Building Information
Year Built2019
Garage Spaces1
Land Information
APN1402560010021
Lot Number21
Land UseResidential
Legal DescriptionLT 21 BLK 1 CENTRE PARK TERRACE
Census Tract521900
Assessed Land Value$141,525
Assessed Improvement Value$299,448
Assessment Year2025
About this property
Gorgeous Spring Branch home ready for move-in! Beautifully updated Gourmet Kitchen with cabinets built to ceiling, Black Stainless Kitchenaid dishwasher and refrigerator. Living Room boasts a 60’ linear remote controlled fireplace, top of the line Electrolux washer and gas dryer. Wired for data, indoor/outdoor cameras. A water filtration and conditioning system and a large backyard, just to name a few. This is a must see home that has only been lived in since December 2019 and is like new!
Investor Tools
$463,000
Estimated Property Value
$357,903Estimated Mortgage Balance
$105,097Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,778 /month
Positive
Cash Flow Estimate:
$926 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$524/month
$1,650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,979
$440,973
2025
$141,525
$299,448
$440,973
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,979
$440,973
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$366,000
No
First
Feb 20, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$357,903
$92,097
20%
77%
$2,195/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,340/mo
$3,845/mo
$-2,505/mo
3.5%
