$220,650
NAL Estimated Property Value11423 Bexley Dr, Houston, TX, 77099
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,900 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN1004300000009
Lot Number9
SubdivisionLeawood
Land UseResidential
Legal DescriptionLT 9 BLK 14 LEAWOOD SEC 3
Census Tract453604
Assessed Land Value$48,375
Assessed Improvement Value$172,275
Assessment Year2025
Investor Tools
$220,650
Estimated Property Value
$175,487Estimated Mortgage Balance
$45,163Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,324 /month
Positive
Cash Flow Estimate:
$441 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
$145/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,548
$220,650
2025
$48,375
$172,275
$220,650
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,548
$220,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$189,000
No
First
Jul 5, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,487
$45,163
20%
80%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,279/mo
+$443/mo
9.4%
