$549,547
NAL Estimated Property Value15611 Memorial Dr, Houston, TX, 77079
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
FlooringTile
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN1072870000008
SubdivisionBroken Bayou U/R
Land UseResidential
Legal DescriptionUNIT 16 BROKEN BAYOU U/R
Census Tract450500
Assessed Land Value$82,500
Assessed Improvement Value$467,047
Assessment Year2025
About this property
Awesome townhome in the GATED community of Broken Bayou subdivision! Super spacious 3 bedroom, 3 bath, 2 half baths and 2 car attached garage! Large entry, upgraded flooring and countertops, formal dining room, den or study, high ceilings, atrium, fireplace, on and on-this home has it all!! Come see today!!
Investor Tools
$549,547
Estimated Property Value
$354,690Estimated Mortgage Balance
$194,857Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,297 /month
Positive
Cash Flow Estimate:
$1,099 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
$3,500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,742
$549,547
2025
$82,500
$467,047
$549,547
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,742
$549,547
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
B1bank
Credit Line (Revolving) / Heloc
$384,800
No
First
Mar 11, 2022
Mar 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$354,690
$194,857
35%
65%
$2,308/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,110/mo
$5,808/mo
$-3,698/mo
4.6%
