$277,000
NAL Estimated Property Value10806 Golden Sunshine Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher, Oven
FlooringTile
Exterior
Lot Size5,868 sqft
Building Information
Year Built2001
Garage Spaces2
Land Information
APN1201490010018
Lot Number18
SubdivisionHarvest Bend
Land UseResidential
Legal DescriptionLT 18 BLK 1 HARVEST BEND SEC 9
Census Tract551602
Assessed Land Value$57,737
Assessed Improvement Value$214,650
Assessment Year2025
About this property
This beautiful 1 story home w/ 4 bedrooms, 3 bathrooms, 2 car garage, covered patio/storage shed, and spacious living room with cozy fireplace was totally renovated 11 years ago with all new bathrooms, kitchen, plumbing, electrical, roof, ceramic tile flooring, paint, kitchen appliances, HVAC. The kitchen features stunning granite countertops, Island, stainless steel appliances.
Investor Tools
$277,000
Estimated Property Value
$225,660Estimated Mortgage Balance
$51,340Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$249/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,604
$272,387
2025
$57,737
$214,650
$272,387
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,604
$272,387
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$242,165
Yes
First
Sep 20, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,660
$68,340
23%
81%
$1,452/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,550/mo
$1,902/mo
+$648/mo
11.0%
