$419,000
NAL Estimated Property Value11331 Briar Rose, Houston, TX, 77077
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,403 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1111710000011
Lot Number11
SubdivisionVillage West
Land UseResidential
Legal DescriptionLT 11 BLK 2 VILLAGE WEST SEC 3
Census Tract451006
Assessed Land Value$107,325
Assessed Improvement Value$222,483
Assessment Year2025
About this property
Tons of updated & upgraded items: roof,AC condensor, ceramic tiled in entry, den, living,dining,kitchen,breakfast & both baths;no carpet..all kitchen & baths faucets,dishwasher,slate tile ext. entry, partial fence. Marble fireplace, sprinkler sys, built-ins, 5 ceiling fans, 3 walk-ins, alarm system. Remodeled ktn w/ granite counter, travertine stone backsplash,goose-neck faucet, ss sink.
Investor Tools
$419,000
Estimated Property Value
$287,255Estimated Mortgage Balance
$131,745Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,514 /month
Positive
Cash Flow Estimate:
$838 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$774/month
$660/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,188
$329,808
2025
$107,325
$222,483
$329,808
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,188
$329,808
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$310,500
No
First
May 10, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,255
$131,745
31%
69%
$1,862/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,522/mo
+$358/mo
8.2%
