21Days on Market

1view

$2,100,000

11603 Woodsage Dr, Houston, TX, 77024

On Market

4 Beds

3 Bath

3,338 Sq Ft

Single Family Residence

$629.12 / sqft

Built in 1968

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

Exterior

Private Pool

Lot Size17,498 sqft

Building Information

Year Built1968

Stories2

Garage Spaces2

Land Information

APN0963380000032

Lot Number32

SubdivisionMemorial Village Estates

Land UseResidential

Legal DescriptionLT 32 MEMORIAL VILLAGE ESTATES

Census Tract430500

Assessed Land Value$1,002,796

Assessed Improvement Value$247,962

Assessment Year2025

About this property

Taken to the studs in 2019 with high-end finishes throughout. New walls, insulation, vaulted living room ceiling, wood-burning fireplace flanked by French doors. Former garage converted to large primary suite with two closets and French doors to backyard. Kitchen remodeled with marble counters, new cabinet fronts, Shaw sink, Rohl fixtures, Bosch dishwasher. Downstairs guest bath remodeled and expanded. Backyard reconstructed with new drainage, electric keypad gate, tankless water heater added. 2022: upstairs floors, reconfigured closets, remodeled bath, cedar perimeter fence, gravel parking pad. 2024: new roof, pool equipment, sprinkler system. 2026: approx 375 sq ft addition with laundry/storage wing, second fridge/freezer, desk area, half bath. New Sub-Zero fridge, Thermador Pro Line vent hood, downstairs guest room floors replaced, Missoni carpet in reading nook. Large lot, pool. Zoned to Bunker Hill Elementary, Memorial Middle School, Memorial High School.

Investor Tools

$1,422,000

Estimated Property Value

$484,350Estimated Mortgage Balance

$321,449Estimated Equity

66% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$12,600 /month

Positive

Cash Flow Estimate:

$4,200 /month

Interested in this property?

Casey Charles

Del Monte Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,033/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,287

$1,250,758

2025

$1,002,796

$247,962

$1,250,758

Tax History

Year

Tax Paid

Assessed Value

2024

$5,287

$1,250,758

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Capstar Lending Llc

Conventional

$484,350

First

May 31, 2019

Jun 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,100,551

$321,449

22%

77%

$7,101/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,520/mo

$7,101/mo

$-4,581/mo

2.1%

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