$159,900
1111 Verde Trails Dr, Houston, TX, 77073
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size3,459 sqft
Building Information
Year Built2006
Garage Spaces1
Land Information
APN1277240010005
Lot Number5
SubdivisionRemington Ranch Amend
Land UseResidential
Legal DescriptionLT 5 BLK 1 REMINGTON RANCH SEC 12 AMEND
Census Tract240706
Assessed Land Value$41,090
Assessed Improvement Value$130,745
Assessment Year2025
About this property
2 car attach garage in back.
Investor Tools
$152,169Estimated Mortgage Balance
$22,831Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$211/month
$831/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,653
$171,835
2025
$41,090
$130,745
$171,835
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,653
$171,835
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$166,635
No
First
Nov 24, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,169
$22,831
13%
87%
$1,000/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,831/mo
$-524/mo
9.0%
