1view

Owner Contacts

$305,941

NAL Estimated Property Value

11054 Waxwing St, Houston, TX, 77035

Off Market

3 Beds

2 Bath

1,242 Sq Ft

$193.16 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

Exterior

Lot Size12,580 sqft

Building Information

Year Built1955

Stories1

Garage Spaces2

Land Information

APN0834320000005

Lot Number5

SubdivisionWillowbrook

Land UseResidential

Legal DescriptionLT 5 BLK 6 WILLOWBROOK SEC 2

Census Tract420400

Assessed Land Value$202,851

Assessed Improvement Value$103,090

Assessment Year2025

About this property

LARGE PRICE IMPROVEMENT for quick sale only! Don't miss this amazing deal! Home recentl! remodeled, in great shape, and move-in ready! When you drive up to this beautifully remodeled 3 bedroom 2 bathroom home in highly sought after Willowbrook Subdivision, you will fall in love and be ready to move in. The amazing curb appeal features modern paint colors with cedar posts to highlight the front porch. The interior of the home also has a lot of character with hardwood floors and many modern updates including crown molding, granite countertops, custom backsplashes, and so much more. Once you step into your fully fenced in backyard, you will find the perfect entertaining space with a large deck surrounded by mature trees and lattice green wall. This home will not last long, make sure to schedule a showing today!

Investor Tools

$305,941

Estimated Property Value

$172,283Estimated Mortgage Balance

$133,658Estimated Equity

43% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,836 /month

Positive

Cash Flow Estimate:

$612 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$629/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,023

$305,941

2025

$202,851

$103,090

$305,941

Tax History

Year

Tax Paid

Assessed Value

2024

$6,023

$305,941

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rave Financial Cu

Conventional

$182,000

First

Jun 15, 2023

Jul 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$172,283

$133,658

43%

56%

$1,092/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,092/mo

+$630/mo

6.8%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area