$259,000
NAL Estimated Property Value11818 Kingdom Come Pl, Houston, TX, 77048
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size5,929 sqft
Building Information
Year Built2010
Garage Spaces2
Land Information
APN1265420020007
Lot Number7
SubdivisionKingdom Come Place
Land UseResidential
Legal DescriptionLT 7 BLK 2 (IMPS ONLY) (LAND*1265420020029) KINGDOM COME PLACE SEC 2
Census Tract331602
Assessed Improvement Value$135,700
Assessment Year2025
About this property
Welcome to this beautifully renovated home. Upgrades include: new exterior and interior paint, new luxury vinyl flooring, new carpet, stainless steels appliances, renovated bathrooms, new light fixtures, fans, and much more. Schedule your private showing today!
Investor Tools
$259,000
Estimated Property Value
$129,452Estimated Mortgage Balance
$129,548Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,619 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
$328/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,938
$135,700
2025
N/A
$135,700
$135,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,938
$135,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$133,000
No
First
Nov 6, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,452
$141,548
52%
50%
$798/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,126/mo
+$1,100/mo
10.3%
