$271,000
NAL Estimated Property Value11106 Cayman Mist Dr, Houston, TX, 77075
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,579 sqft
Building Information
Year Built1999
Garage Spaces2
Land Information
APN1195700100048
Lot Number48
SubdivisionBridgegate Amend
Land UseResidential
Legal DescriptionLT 48 BLK 10 BRIDGEGATE SEC 4 AMEND
Census Tract333906
Assessed Land Value$54,816
Assessed Improvement Value$205,589
Assessment Year2025
About this property
THIS HOME OFFERS A COZY INTERIOR WITH THREE BEDROOMS, sits on a quiet Cul-De-Sac inside of Bridgegate subdivision. Granite countertops in the kitchen, which offers an open concept to the large living room, with tile floors throughout common areas. Additionally, a HUGE back yard that's fully fenced. The home is super close to the Beltway 8 & 288 - Pearland amenities! Huge potential for a first home or an investment property. All information must be verified independently.
Investor Tools
$271,000
Estimated Property Value
$170,749Estimated Mortgage Balance
$100,251Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,679 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$338/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,702
$260,405
2025
$54,816
$205,589
$260,405
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,702
$260,405
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Next Door Lending Llc
Conventional
$181,000
No
First
Apr 17, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,749
$110,251
39%
63%
$1,086/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,086/mo
+$636/mo
7.6%
