$212,000
NAL Estimated Property Value10930 Indian Vista Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size4,408 sqft
Building Information
Year Built1980
Stories1
Garage Spaces1
Land Information
APN1139150000070
Lot Number70
SubdivisionWhite Oak Bend
Land UseResidential
Legal DescriptionLT 70 BLK 2 WHITE OAK BEND SEC 1
Census Tract551705
Assessed Land Value$66,589
Assessed Improvement Value$131,845
Assessment Year2025
About this property
Beautiful 3 bedroom 2 bath home ready for your immediate move in. Fresh paint inside & out! New Roof! Large yard, perfect for entertaining. Walking trails and community park are just around the corner. Centrally located with easy access to 290, Beltway 8, minutes from 249, 610, 10 and 45. This is A MUST SEE!
Investor Tools
$212,000
Estimated Property Value
$170,160Estimated Mortgage Balance
$41,840Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,319 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$205/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,396
$198,434
2025
$66,589
$131,845
$198,434
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,396
$198,434
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zone Holdings Properties Llc
Purchase Money Mortgage
$175,100
No
First
Oct 4, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,160
$44,840
20%
80%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$1,300/mo
+$680/mo
11.2%
