$2,894,000
NAL Estimated Property Value1121 River Bend Dr, Houston, TX, 77063
$3,206,061 ARV
Off Market
Highlights
Interior
Exterior
Lot Size18,731 sqft
Building Information
Year Built2024
Garage Spaces3
Land Information
APN0791770020049
Lot Number49
SubdivisionRiverbend
Land UseResidential
Legal DescriptionLT 49 BLK 2 RIVERBEND
Census Tract430300
Assessed Land Value$1,034,316
Assessed Improvement Value$1,164,470
Assessment Year2025
About this property
Amazing opportunity to build your dream home in the sought after River Bend Subdivision. Lot is 18,731 square feet! The lot has not flooded! Mature trees throughout the property.
Investor Tools
$2,894,000
Estimated Property Value
$5,807,204Estimated Mortgage Balance
$2,894,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$3,206,060
Rent-to-Value Ratio: 0.72%
Rent Estimate
$17,364 /month
Positive
Cash Flow Estimate:
$5,788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,430/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,690
$2,198,786
2025
$1,034,316
$1,164,470
$2,198,786
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,690
$2,198,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Stellar Bank
Building Or Construction Loan
$2,997,382
No
First
Aug 29, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$5,807,204
N/A
0%
201%
$35,942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,550/mo
$36,392/mo
$-33,842/mo
1.1%
