$280,000
NAL Estimated Property Value11130 Pembroke Ridge Dr, Houston, TX, 77065
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size4,739 sqft
Building Information
Year Built2007
Garage Spaces1
Land Information
APN1291000030014
Lot Number14
SubdivisionPark At Cedar Landing
Land UseResidential
Legal DescriptionLT 14 BLK 3 PARK AT CEDAR LANDING
Census Tract552402
Assessed Land Value$57,046
Assessed Improvement Value$198,878
Assessment Year2025
About this property
Cozy one story home with 3 bed room and 2 bath. Modern style, open kitchen to the dinning and living room. Tile flooring, spacious kitchen with granite counter tops, and large master room! Easy access to 1960, home location surrounded by lots of restaurant and entertainment, 290 and 249 are literary 10 min away from the home! This home will not last long on the market!
Investor Tools
$280,000
Estimated Property Value
$177,957Estimated Mortgage Balance
$102,043Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$128/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$130
$255,924
2025
$57,046
$198,878
$255,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$130
$255,924
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$200,305
Yes
First
Aug 10, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,957
$89,043
33%
64%
$1,201/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,651/mo
+$289/mo
8.3%
