$3,377,000
NAL Estimated Property Value10814 Pine Bayou St, Houston, TX, 77024
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size23,200 sqft
Building Information
Year Built1976
Stories2
Garage Spaces2
Land Information
APN1052660000013
Lot Number13
SubdivisionCreekwood
Land UseResidential
Legal DescriptionLT 13 BLK 2 CREEKWOOD
Census Tract430300
Assessed Land Value$1,574,300
Assessed Improvement Value$1,133,303
Assessment Year2025
About this property
Want to live in Hunters creek? This is it! Cul-de-sac location, pool + grassy area in backyard! Circle drive. 5 bedrooms, primary down and 4.5 baths plus a huge game room with built-ins down, all formals plus study. Island kitchen + wet bar. Brand new roof (5/26) and pex pipes (2025). See agent for other updates. 6151 sf home on a 23,200 sf lot (Per HCAD). Classic traditional in a beautiful location. Zoned to MDE, SBMS and MHS. Don’t miss this excellent opportunity.
Investor Tools
$3,377,000
Estimated Property Value
$493,889Estimated Mortgage Balance
$2,883,111Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$20,262 /month
Positive
Cash Flow Estimate:
$6,754 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,104/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,369
$2,707,603
2025
$1,574,300
$1,133,303
$2,707,603
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,369
$2,707,603
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Unknown
$581,684
No
First
Dec 18, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$493,889
$2,883,111
85%
15%
$3,488/mo
