$228,383
NAL Estimated Property Value16202 Indian Mill Dr, Houston, TX, 77082
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size5,293 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1146690120067
SubdivisionWingate
Land UseResidential
Legal DescriptionTRS 67 & 68A BLK 12 WINGATE SEC 2
Census Tract454302
Assessed Land Value$44,788
Assessed Improvement Value$183,595
Assessment Year2025
About this property
Rare find in sought after Wingate Subdivision. Home in pristine condition. Brand new roof, brand new modern kitchen appliances. Great floors, bathroom and kitchen countertops. It boasts an amazing floor plan, large primary suite with sitting area or study and a good size outdoor hot tub and patio. Do not miss this home. Come see it today and make an offer before this listing changes to pending.
Investor Tools
$228,383
Estimated Property Value
$144,908Estimated Mortgage Balance
$83,475Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,370 /month
Positive
Cash Flow Estimate:
$457 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$218/month
$88/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,473
$228,383
2025
$44,788
$183,595
$228,383
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,473
$228,383
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$157,500
No
First
Feb 14, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,908
$83,475
36%
63%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,033/mo
+$927/mo
10.3%
