$305,000
NAL Estimated Property Value11031 Heather Bluff Ln, Houston, TX, 77075
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size5,236 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1260960010002
Lot Number2
SubdivisionDurham Park
Land UseResidential
Legal DescriptionLT 2 BLK 1 DURHAM PARK SEC 2
Census Tract333906
Assessed Land Value$40,962
Assessed Improvement Value$238,322
Assessment Year2025
About this property
Back on the market! NEW Roof being installed in addition to being Completely remodeled beautiful three bedroom 2 1/2 bath in Durham Park. This home has high ceilings fresh paint carpet appliances remodeled kitchen, Breakfast area formal living in formal dining room plus an additional upstairs game room everything needs. Do not miss this beautiful home close To shopping center, supermarkets in Main Highway. This won’t last long so bring us an offer today!
Investor Tools
$305,000
Estimated Property Value
$256,647Estimated Mortgage Balance
$48,353Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$398/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,257
$279,284
2025
$40,962
$238,322
$279,284
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,257
$279,284
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$274,928
Yes
First
Oct 12, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,647
$36,353
12%
84%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,009/mo
$-287/mo
6.8%
