$130,999
11049 Ell Rd, Houston, TX, 77093
$148,124 ARV
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size29,843 sqft
Building Information
Year Built1979
Land Information
APN0730130090646
Lot Number645,646
SubdivisionBenton Place
Land UseResidential
Legal DescriptionLTS 645 & 646 BLK 9 BENTON PLACE
Census Tract231700
Assessed Land Value$78,475
Assessed Improvement Value$173,374
Assessment Year2025
Investor Tools
$37,590Estimated Mortgage Balance
$214,349Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$148,123
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,511 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,766
$251,849
2025
$78,475
$173,374
$251,849
Yes (2020)
Tax History
Year
Tax Paid
Assessed Value
2024
$1,766
$251,849
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lerma Irma G Montez
Seller Carryback / Seller Financing / Seller Take-Back
$45,000
No
First
Apr 16, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$37,590
$214,259
85%
15%
$270/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$270/mo
+$1,452/mo
8.2%
