$272,176
NAL Estimated Property Value11711 Early Mist Ct, Houston, TX, 77064
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,998 sqft
Building Information
Year Built1993
Stories1
Garage Spaces2
Land Information
APN1142660040010
Lot Number10
SubdivisionTurtle Lake
Land UseResidential
Legal DescriptionLT 10 BLK 4 TURTLE LAKE SEC 2
Census Tract551502
Assessed Land Value$54,900
Assessed Improvement Value$217,276
Assessment Year2025
About this property
This is a beautiful one-story brick home located in Cy-Fair. The vaulted ceilings in the main living, dining and kitchen areas open seamless flow throughout the home. The kitchen has a breakfast area with large windows and natural sunlight. Bathroom with double sinks and storage space. Conveniently located near Willowbrook Mall, FM 1960, Beltway 8 and HWY 290. Showings must be accompanied by a Realtor. Room dimensions are estimates and need to be confirmed.
Investor Tools
$272,176
Estimated Property Value
$157,894Estimated Mortgage Balance
$114,282Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,633 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$266/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,827
$272,176
2025
$54,900
$217,276
$272,176
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,827
$272,176
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$172,660
No
First
Mar 6, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,894
$114,282
41%
58%
$1,078/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$1,478/mo
+$502/mo
8.7%
