B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$274,000

NAL Estimated Property Value

11402 Walnut Meadow Drive, Houston, TX, 77066

Off Market

3 Beds

2 Bath

1,982 Sq Ft

Single Family Residence

$90.82 / sqft

Built in 1996

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Oven, Microwave, Gas Range, Dishwasher

FlooringLaminate, Tile, Vinyl

Exterior

Lot Size7,039 sqft

Building Information

Year Built1996

Garage Spaces2

Land Information

APN1158790030023

Lot Number23

SubdivisionChampions Point Vlg 2 Par R/P

Land UseResidential

Legal DescriptionLT 23 BLK 3 CHAMPIONS POINT VLG 2 PAR R/P

Census Tract551300

Assessed Land Value$36,542

Assessed Improvement Value$224,045

Assessment Year2025

About this property

Welcome home! This super cared-for 1 story home is in pocket section of 60ft wide lots in Champions Point Village near community amenities. Filled w must haves: new 30yr roof, new 4 ton 16 seer Hvac system, 2019 new furnace & insulation, new faucets & commodes, fans in every room, custom attic storage, new garage opener & new fence on sides. Fantastic floor plan w skylight foyer for a grand welcome, art niches guide you to high ceiling open living room w formal dining on one side & formal study w french doors on other side. Large Island kitchen w tons of cabinets & counter space all open to social areas w framed view of fireplace perfect for seasonal decor! Private master bedroom, standing shower w separate tub, double sinks, privacy commode & walk in closet. At front are 2 more bedrooms, full bath & laundry- functional layout w perfect large backyard. Owner occupied - non smokers/no pets! Easy access to Beltway 8, I-45, 1960, Hwy 249, Willowbrook Mall, Vintage Park & 16 miles to IAH.

Investor Tools

$274,000

Estimated Property Value

$148,652Estimated Mortgage Balance

$125,348Estimated Equity

45% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,644 /month

Positive

Cash Flow Estimate:

$548 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$399/month

$600/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,423

$260,587

2025

$36,542

$224,045

$260,587

Tax History

Year

Tax Paid

Assessed Value

2024

$3,423

$260,587

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Stellar Bank

Unknown

$167,320

First

Aug 27, 2020

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$148,652

$125,348

45%

54%

$1,004/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,450/mo

$1,604/mo

+$846/mo

10.7%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area