$216,466
NAL Estimated Property Value11677 Village Place Drive, Houston, TX, 77077
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1116450250005
SubdivisionVillage Place
Land UseResidential
Legal DescriptionUNIT 255 BLDG 25 VILLAGE PLACE
Census Tract451004
Assessed Land Value$45,000
Assessed Improvement Value$171,466
Assessment Year2025
About this property
This beauty offers 3 Beds 2 1/2 baths , two attached garages, 2 stories and area pool.
Investor Tools
$216,466
Estimated Property Value
$125,933Estimated Mortgage Balance
$90,533Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$303/month
$399/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,554
$216,466
2025
$45,000
$171,466
$216,466
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,554
$216,466
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$130,000
No
First
Aug 29, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,933
$90,533
41%
58%
$780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$1,179/mo
+$1,051/mo
12.4%
