$132,000
NAL Estimated Property Value10770 Bexley Dr, Houston, TX, 77099
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Building Information
Year Built1973
Stories1
Garage Spaces1
Land Information
APN1050360020028
SubdivisionGlenshannon
Land UseResidential
Legal DescriptionUNIT 10770 BLDG 4 GLENSHANNON SEC 4 PART 2
Census Tract453202
Assessed Land Value$19,000
Assessed Improvement Value$112,066
Assessment Year2025
About this property
Subject: Multiple Offers Received – Submit Your Highest and Best by 02/07/2025 at 12 PM! We have received multiple offers on this property! Please submit your highest and best offer by February 7, 2025, at 12 PM for consideration. LOCATION! HEART of ALIEF area. CORNER LOT! Move in ready 2-2 one story. No carpet. Parking detached with garage door. Nice patio area. Two closets in the primary bedroom. Large hall closet. Fireplace in the living area.
Investor Tools
$132,000
Estimated Property Value
$104,991Estimated Mortgage Balance
$27,009Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$792 /month
Positive
Cash Flow Estimate:
$264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$188/month
$201/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,591
$131,066
2025
$19,000
$112,066
$131,066
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,591
$131,066
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$107,200
No
First
Mar 3, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,991
$30,009
22%
80%
$643/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$844/mo
+$463/mo
11.9%
