$405,000
11302 Burgoyne Drive, Houston, TX, 77077
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Refrigerator Included, Double Oven, Microwave, Gas Cooktop, Dishwasher
FlooringLaminate, Tile
Exterior
Exterior FeaturesSide Yard
Lot Size11,857 sqft
Building Information
Year Built1977
Garage Spaces2
Land Information
APN1096980000041
Lot Number41
SubdivisionVillage West
Land UseResidential
Legal DescriptionLT 41 BLK 2 VILLAGE WEST SEC 1
Census Tract451006
Assessed Land Value$140,083
Assessed Improvement Value$218,532
Assessment Year2025
About this property
Must see home in very desirable neighborhood - home sits on an oversized lot at the end of a cul-de-sac. Home features home office and formal dining. Primary bedroom features backyard access, en-suite bathroom and walk-in closets. HVAC replaced 2028, double pane windows installed 2019. Outdoor entertaining will be a breeze with expansive covered patio overlooking the pool and plenty of grassy area!
Investor Tools
$272,341Estimated Mortgage Balance
$131,659Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,430 /month
Positive
Cash Flow Estimate:
$810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$639/month
$829/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,645
$358,615
2025
$140,083
$218,532
$358,615
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,645
$358,615
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$307,800
No
First
Jul 29, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,341
$131,659
32%
67%
$1,846/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$2,675/mo
$-445/mo
6.6%
