A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$451,000

NAL Estimated Property Value

12135 Burgoyne Dr, Houston, TX, 77077

Off Market

4 Beds

3 Bath

2,735 Sq Ft

Single Family Residence

$126.14 / sqft

Built in 1983

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Double Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Refrigerator, Washer

FlooringCarpet, Marble, Tile

Exterior

Lot Size7,954 sqft

Building Information

Year Built1983

Garage Spaces2

Land Information

APN1138100000041

Lot Number41

SubdivisionShadowbriar

Land UseResidential

Legal DescriptionLT 41 BLK 2 SHADOWBRIAR SEC 2

Census Tract451301

Assessed Land Value$78,755

Assessed Improvement Value$372,245

Assessment Year2025

About this property

14k price adjustment. STUNNING one story. A SOLAR POWERED HOME. PRISTINE. Gated entry. Fresh paint . Marble flooring. Two-inch blinds. Great room with cozy gas fireplace and atrium views. Formal dining off great room with stained glass accent window. Atrium offering natural light and stone lanai flooring. Island kitchen w attached breakfast area, walk in pantry , cabinets galore. Large enclosed sunroom with scenic garden views. Primary w new carpet, vaulted ceilings and ensuite offering stylish barn door entry, Whirlpool tub, separate shower and huge double closets. Three spacious secondary bedrooms. Laundry room. Solar shield roofed porch. Energy Efficient Windows. New high efficiency A/C. CRAZY LOW ELECTRIC BILLS ...$1.00 ...insane!!! 4 External Security Cameras. Re-piped w PEX Plumbing. Neighborhood pool OPEN ! Tennis Courts & Club House. Florida bound owners packed & ready to enjoy grandkids! A OPPORTUNITY.

Investor Tools

$451,000

Estimated Property Value

$364,210Estimated Mortgage Balance

$86,790Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,706 /month

Positive

Cash Flow Estimate:

$902 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$683/month

$620/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,936

$451,000

2025

$78,755

$372,245

$451,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,936

$451,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Amcap Mortgage Ltd

Conventional

$323,000

First

Jan 15, 2021

Feb 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$364,210

$86,790

19%

81%

$2,387/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,230/mo

$3,007/mo

$-777/mo

5.9%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area