$267,000
NAL Estimated Property Value10826 Fern Terrace Dr, Houston, TX, 77075
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,103 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1192280010032
Lot Number32
SubdivisionBridgegate
Land UseResidential
Legal DescriptionLT 32 BLK 1 BRIDGEGATE SEC 1 R/P
Census Tract333906
Assessed Land Value$53,019
Assessed Improvement Value$200,233
Assessment Year2025
About this property
Beautiful 3 bedroom 2.5 bath in a family oriented neighborhood. This home is STUNNING, move in ready with many recent updates, gorgeous floors and countertops. This home won't last long!
Investor Tools
$267,000
Estimated Property Value
$231,169Estimated Mortgage Balance
$35,831Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,911
$253,252
2025
$53,019
$200,233
$253,252
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,911
$253,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Fha
$245,471
Yes
First
Mar 3, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,169
$26,831
10%
87%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,472/mo
+$250/mo
7.7%
