$2,400,000
NAL Estimated Property Value11115 Wickdale Dr, Houston, TX, 77024
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Microwave, Gas Cooktop, Dishwasher
FlooringBrick, Carpet, Laminate, Tile
Exterior
Lot Size27,147 sqft
Building Information
Year Built1960
Garage Spaces2
Land Information
APN0903380000041
Lot Number41
SubdivisionWillowick
Land UseResidential
Legal DescriptionLT 41 BLK 3 WILLOWICK SEC 1
Census Tract430400
Assessed Land Value$1,467,810
Assessed Improvement Value$368,626
Assessment Year2025
About this property
Great opportunity to remodel in Piney Point Village on 1/2 village acre. Selling AS-IS, WHERE IS....no repairs will be made. 4 bedrooms down, one large bedroom upstairs. Open house Saturday, August 24 12-2pm
Investor Tools
$2,400,000
Estimated Property Value
$3,100,996Estimated Mortgage Balance
$2,400,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,400 /month
Positive
Cash Flow Estimate:
$4,800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,635/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,626
$1,836,436
2025
$1,467,810
$368,626
$1,836,436
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,626
$1,836,436
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Huntington National Bank
Building Or Construction Loan
$2,130,109
No
First
Oct 30, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,100,996
N/A
0%
129%
$18,608/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$18,758/mo
$-15,508/mo
1.6%
