$292,288
NAL Estimated Property Value10626 Raydell Dr, Houston, TX, 77031
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size7,388 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN1014830000001
Lot Number1
SubdivisionBraeburn Valley West
Land UseResidential
Legal DescriptionLT 1 BLK 9 BRAEBURN VALLEY WEST SEC 1
Census Tract423203
Assessed Land Value$76,325
Assessed Improvement Value$215,963
Assessment Year2025
About this property
Property is in an estate. No seller's disclosure. There is wonderful potential in this 4 bdrm, 2 bath home with a generator, replaced windows & large screened in porch. The entry with a closet leads to separate formal living room and dining room, Separate family room with a brick accent wall with wood burning fireplace & brick mantle. 4 spacious bedrooms & lots of storage. Large kitchen with separate utility room. All per Seller
Investor Tools
$292,288
Estimated Property Value
$205,343Estimated Mortgage Balance
$86,945Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,754 /month
Positive
Cash Flow Estimate:
$585 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$446/month
$381/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,892
$292,288
2025
$76,325
$215,963
$292,288
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,892
$292,288
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Conventional
$222,775
No
First
Mar 29, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,343
$86,945
29%
70%
$1,336/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,717/mo
+$509/mo
9.1%
