$203,000
NAL Estimated Property Value11006 Heatherwood Dr, Houston, TX, 77076
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size8,120 sqft
Building Information
Year Built1950
Stories1
Garage Spaces3
Land Information
APN0750700710304
SubdivisionHawthorne Place
Land UseResidential
Legal DescriptionLT 1304 BLK 66 HAWTHORNE PLACE SEC 10
Census Tract221200
Assessed Land Value$49,790
Assessed Improvement Value$120,788
Assessment Year2025
About this property
Welcome Home! This home offers a new HVAC system (**Pictures show Window units; but they have been removed/ home has new HVAC system.**) and new electrical panel, updated kitchen granite countertops, fresh paint on the exterior and interior of the home. This 3 bedroom, 1 bath home sits on a large lot and is conveniently located near major highways like Hardy Toll Road, I-45 and 610. Providing easy access to Downtown Houston, The Heights, and Shopping and dinning options. Don't miss the chance to make this your new home! Schedule your showing today!
Investor Tools
$203,000
Estimated Property Value
$168,556Estimated Mortgage Balance
$34,444Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$382/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,569
$170,578
2025
$49,790
$120,788
$170,578
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,569
$170,578
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Right Angle Management Llc
Commercial
$174,000
No
First
Aug 29, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,556
$32,444
16%
83%
$1,044/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,044/mo
+$678/mo
10.2%
