$255,000
NAL Estimated Property Value16715 Bougainvilla Ln, Friendswood, TX, 77546
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
Exterior
Lot Size7,200 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1050140000020
Lot Number20
SubdivisionForest Bend
Land UseResidential
Legal DescriptionLT 20 BLK 27 FOREST BEND SEC 6
Census Tract350801
Assessed Land Value$58,568
Assessed Improvement Value$179,309
Assessment Year2025
About this property
Welcome to this charming Friendswood home! Recently renovated with 3 bedrooms, 2 baths, and an attached 2-car garage. Updated kitchen and bathrooms, fenced backyard beautifully lined with many shade trees . Conveniently located near I-45/Gulf Freeway and Baybrook Mall. Don't miss this fantastic opportunity to make this move-in ready property yours.
Investor Tools
$255,000
Estimated Property Value
$188,126Estimated Mortgage Balance
$66,874Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$202/month
$157/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,147
$237,877
2025
$58,568
$179,309
$237,877
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,147
$237,877
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tri Core Capital Apex Ti Lp
Balloon
$189,500
No
First
Dec 23, 2025
Sep 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,126
$66,874
26%
74%
$1,137/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,294/mo
+$856/mo
10.1%
