Street View

A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$277,000

10810 Wysall Cliff Ct, Houston, TX, 77064

Off Market

3 Beds

2 Bath

2,052 Sq Ft

Condos / Townhouses

$95.86 / sqft

Built in 2001

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Trash Compactor, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher

FlooringCarpet, Tile

Exterior

Lot Size2,940 sqft

Building Information

Year Built2001

Garage Spaces2

Land Information

APN1213140010053

Lot Number53

SubdivisionHeron Lakes T/H

Land UseResidential

Legal DescriptionLT 53 BLK 1 HERON LAKES T/H

Census Tract551502

Assessed Land Value$51,188

Assessed Improvement Value$217,262

Assessment Year2025

About this property

Updated SS appliances added (09/2020)!!! Welcome to this beautiful townhouse located in the Heron Lakes T/H community this home is minutes from Vintage Park!. This well maintained home offers 3 bedrooms and 2.5 bathrooms. A spacious and inviting feel as soon as you walk in the door! The interior of the home has new paint on first floor (August 2020). Upstairs you will find a game room with plenty of space! All rooms are located upstairs. The master bathroom just got BRAND NEW tile. (August 2020) Laundry room is located upstairs! Washer and dryer to be included. New AC installed last year!! The HOA offers all inclusive landscaping for your front yard, also takes care of roof repair, and painting of the exterior of home and much more!

Investor Tools

$277,000

Estimated Property Value

$180,500Estimated Mortgage Balance

$115,663Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,662 /month

Positive

Cash Flow Estimate:

$554 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$271/month

$360/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,866

$268,450

2025

$51,188

$217,262

$268,450

Tax History

Year

Tax Paid

Assessed Value

2024

$1,866

$268,450

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Churchill Mortgage Corp

Conventional

$180,500

First

Nov 10, 2020

Nov 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$161,337

$115,663

41%

58%

$1,083/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,980/mo

$1,443/mo

+$537/mo

8.6%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area