$285,000
NAL Estimated Property Value11802 Mill Trail Lane, Houston, TX, 77070
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Oven, Electric Cooktop, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size8,394 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1054270000030
Lot Number30
SubdivisionWoodedge Village
Land UseResidential
Legal DescriptionLT 30 BLK 4 WOODEDGE VILLAGE SEC 1
Census Tract552501
Assessed Land Value$73,180
Assessed Improvement Value$122,755
Assessment Year2025
About this property
Outstanding home features updated kitchen, updated bathrooms, vaulted custom family room ceiling with recessed lighting. Rear deck in the back yard, detached garage with a long driveway. Home features foundation repair with full warranty
Investor Tools
$285,000
Estimated Property Value
$225,852Estimated Mortgage Balance
$59,148Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$270/month
$575/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,820
$195,935
2025
$73,180
$122,755
$195,935
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,820
$195,935
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Associated Gamma Properties Llc
Purchase Money Mortgage
$229,900
No
First
May 6, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,852
$59,148
20%
79%
$1,379/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,954/mo
+$166/mo
8.9%
