$2,118,000
NAL Estimated Property Value11715 Greenbay Dr, Houston, TX, 77024
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Gas Cooktop, Dishwasher
FlooringTile, Wood, Vinyl
Exterior
Lot Size21,680 sqft
Building Information
Year Built1963
Garage Spaces2
Land Information
APN0936420000020
Lot Number20
SubdivisionBunker Hill Estates
Land UseResidential
Legal DescriptionLT 2O BUNKER HILL ESTATES
Census Tract430600
Assessed Land Value$1,250,400
Assessed Improvement Value$284,600
Assessment Year2025
About this property
No showings Easter weekend 4/6-4/9 Beautiful traditional style home in a fabulous location with many updates. Insulation added 2007, kitchen remodel 2016, roof 2018, whole house generator 2020, mosquito system, water softener 2021, sediment filtration system 2022, windows 2009, pool/spa added in 2010, water heater 2020, sewer lines replaced 2022, fresh interior paint, new driveway 2021, gutters added 2019. Zoned to great schools.
Investor Tools
$2,118,000
Estimated Property Value
$944,988Estimated Mortgage Balance
$1,173,012Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,708 /month
Positive
Cash Flow Estimate:
$4,236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,499/month
$20/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,393
$1,535,000
2025
$1,250,400
$284,600
$1,535,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,393
$1,535,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$1,000,000
No
First
May 16, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$944,988
$1,401,012
59%
45%
$5,996/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$6,016/mo
$-3,496/mo
1.4%
