1view

Owner Contacts

$272,000

NAL Estimated Property Value

11103 Wortham Gate Dr, Houston, TX, 77065

Off Market

3 Beds

2 Bath

1,670 Sq Ft

$173.65 / sqft

Built in 2003

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher

FlooringCarpet, Laminate, Tile

Exterior

Lot Size7,584 sqft

Building Information

Year Built2003

Garage Spaces2

Land Information

APN1230600040023

Lot Number23

SubdivisionWortham Falls

Land UseResidential

Legal DescriptionLT 23 BLK 4 WORTHAM FALLS SEC 1

Census Tract552102

Assessed Land Value$67,486

Assessed Improvement Value$191,103

Assessment Year2025

About this property

Nestled on an oversized corner lot, this stunning one-story Morrison-built brick home offers an open and airy floorplan that’s perfect for modern living. Featuring 3 spacious bedrooms and 2 full baths, the home is complemented by a 2-car attached garage. Gorgeous laminate floors, plush like-new carpeting, and elegant crown molding add a touch of luxury throughout. The kitchen shines with granite countertops and stainless steel appliances, while the home is pre-wired for surround sound and a security system. Enjoy the convenience of front and back yard sprinkler systems and the prime location—just minutes from shopping, FM 1960, and HWY 290, all within the highly sought-after CyFair school district. A home you'll be proud to call your own.

Investor Tools

$272,000

Estimated Property Value

$219,045Estimated Mortgage Balance

$52,955Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,740 /month

Positive

Cash Flow Estimate:

$580 /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

$121/month

$473/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$91

$258,589

2025

$67,486

$191,103

$258,589

Tax History

Year

Tax Paid

Assessed Value

2024

$91

$258,589

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Swift Home Loans Inc

Conventional

$224,000

First

Feb 14, 2025

Mar 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$219,045

$54,955

20%

81%

$1,343/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,940/mo

$1,816/mo

+$124/mo

8.6%

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