$216,000
NAL Estimated Property Value11811 Rolling Stream Dr, Tomball, TX, 77375
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringLaminate, Tile
Exterior
Lot Size4,304 sqft
Building Information
Year Built2001
Garage Spaces2
Land Information
APN1203950030003
Lot Number3
SubdivisionThree Lakes East
Land UseResidential
Legal DescriptionLT 3 BLK 3 THREE LAKES EAST SEC 2
Census Tract554807
Assessed Land Value$36,273
Assessed Improvement Value$165,467
Assessment Year2025
About this property
This Beazer single story home has so much to offer!! 2 bedrooms, 2 bath home with a 2 car garage is perfect for anyone needing to downsize or an investment property. This home has been meticulously cared for. Upgrades include wood floors, fresh paint, plantation shutters, huge covered back patio, large backyard and tons of closet space! Zoned to excellent Tomball ISD and close to charming downtown Tomball. Refrigerator, washer and dryer stay. No flooding!! Come see this doll house today!!!
Investor Tools
$216,000
Estimated Property Value
$57,103Estimated Mortgage Balance
$158,897Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,296 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
$335/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$864
$201,740
2025
$36,273
$165,467
$201,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$864
$201,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$61,500
No
First
Jul 15, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$57,103
$167,897
74%
26%
$369/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,450/mo
$704/mo
+$746/mo
8.1%
