Last 24 Hours
$235,576
NAL Estimated Property Value11926 Arroyo Vista Ln, Houston, TX, 77067
Off Market
3 Beds
2 Bath
1,821 Sq Ft
Single Family Residence
$97.72 / sqft
Built in 1978Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher
Exterior
Lot Size7,013 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1077930000029
Lot Number29
SubdivisionRushwood
Land UseResidential
Legal DescriptionLT 29 BLK 3 RUSHWOOD SEC 2
Census Tract550601
Assessed Land Value$36,318
Assessed Improvement Value$199,258
Assessment Year2025
About this property
Beautiful fully remodeled home, bring your buyers, they will love it. New roof, new paint and flooring. Beautiful renovated kitchen and bathrooms. Very nice neighborhood minutes away from downtown and walking distances from schools. Very easy access to I 45, 249, BLTW 8 and Hardy toll.
Investor Tools
$235,576
Estimated Property Value
$149,885Estimated Mortgage Balance
$85,691Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,413 /month
Positive
Cash Flow Estimate:
$471 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$242/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,727
$235,576
2025
$36,318
$199,258
$235,576
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,727
$235,576
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$169,052
No
First
Jul 31, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,885
$85,691
36%
64%
$1,014/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,014/mo
+$1,212/mo
11.3%
12.4%