$211,000
NAL Estimated Property Value11314 Bandlon Dr, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
FlooringTile
Exterior
Lot Size4,321 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1087260030030
Lot Number30
SubdivisionBrays Village
Land UseResidential
Legal DescriptionLT 30 BLK 1 BRAYS VILLAGE SEC 2 R/P
Census Tract452402
Assessed Land Value$44,323
Assessed Improvement Value$160,066
Assessment Year2025
About this property
THIS IS A PATIO HOME, CLEAN AND WELL-KEPT HOME. LOTS OF NATURAL LIGHT. SPIRAL STAIRCASE LEADS TO LARGE LOFT. SEPARATE UTILITY ROOM. According to owners: Siding was replaced in 2021, roof was replaced in 2014, floors were replaced in Oct 2022, kitchen was remodeled in 2022, spiral staircase was remodeled in 2022, front fence is wrought iron, 2 car garage, the guest bathroom was remodeled 2021, A/C unit and ducts were replaced in 2021. Never flooded.
Investor Tools
$211,000
Estimated Property Value
$162,259Estimated Mortgage Balance
$48,741Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$231/month
$299/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,721
$204,389
2025
$44,323
$160,066
$204,389
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,721
$204,389
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Unknown
$172,000
No
First
Apr 25, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,259
$61,741
27%
77%
$1,032/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,331/mo
$-24/mo
7.4%
