$144,926
NAL Estimated Property Value11963 Bob White Dr # 18-862, Houston, TX, 77035
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Building Information
Year Built1983
Land Information
APN1158100180010
SubdivisionFondren Sw Tempo Townhomes
Land UseResidential
Legal DescriptionUNIT 862 BLDG 18 .00625 INT COMMON LAND & ELE FONDREN SW TEMPO T/H SEC 3
Census Tract422302
Assessed Land Value$32,250
Assessed Improvement Value$112,676
Assessment Year2025
About this property
The trim of this gorgeous remodeled 2 bedroom two-story townhome will absolutely blow you away! We are priced to sell! You won't want to miss this opportunity to live inside the Beltway. The open kitchen and downstairs living space are excellent for entertaining and the loft style upstairs provides the extra space needed for working close to downtown! Buyer to independently verify room dimensions. Check it out before it goes!
Investor Tools
$144,926
Estimated Property Value
$99,457Estimated Mortgage Balance
$45,469Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$870 /month
Positive
Cash Flow Estimate:
$290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$317/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,075
$144,926
2025
$32,250
$112,676
$144,926
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,075
$144,926
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$108,300
No
First
Jan 28, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$99,457
$45,469
31%
69%
$650/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$950/mo
+$357/mo
10.8%
