$324,000
NAL Estimated Property Value13611 Dryden Mills Ln, Houston, TX, 77070
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,881 sqft
Building Information
Year Built2007
Garage Spaces1
Land Information
APN1288050030011
Lot Number11
SubdivisionFairlane Village
Land UseResidential
Legal DescriptionLT 11 BLK 3 FAIRLANE VILLAGE SEC 1
Census Tract552602
Assessed Land Value$53,663
Assessed Improvement Value$231,420
Assessment Year2025
About this property
Come make it your own!! This great home features 4 bedroom 2.5 bathroom home located in Fairlane Village subdivision & zoned for the award winning Cy-Fair ISD!. Freshly painted, new carpet, hardwood floors, granite counter tops. Schedule your showing today!
Investor Tools
$324,000
Estimated Property Value
$172,005Estimated Mortgage Balance
$151,995Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$275/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,678
$285,083
2025
$53,663
$231,420
$285,083
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,678
$285,083
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Fha
$191,290
Yes
First
Feb 1, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,005
$148,995
46%
53%
$1,147/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$1,697/mo
+$1,043/mo
10.1%
