$665,000
NAL Estimated Property Value28611 Yonder Way, Huffman, TX, 77336
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size1.30 acres
Building Information
Year Built1999
Garage Spaces3
Land Information
APN1187700010027
Lot Number27
SubdivisionCommons Of Lake Houston
Land UseResidential
Legal DescriptionLT 27 BLK 1 COMMONS OF LAKE HOUSTON SEC 2
Census Tract251600
Assessed Land Value$124,271
Assessed Improvement Value$358,809
Assessment Year2025
About this property
Welcome to The Commons of Lake Houston. Come see this beautifully remodeled home that sits on a fully fenced 1.3 acres of land. This home features the kitchen of your dreams along with all new flooring, granite counter tops, new light fixtures, remodeled primary bath, and most importantly a new roof! Shed recently installed on side of home that can be used for storage or your own personal fitness center. Don’t miss out on this home….it will not last long!
Investor Tools
$665,000
Estimated Property Value
$584,530Estimated Mortgage Balance
$80,470Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,260 /month
Positive
Cash Flow Estimate:
$1,420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$532/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,056
$483,080
2025
$124,271
$358,809
$483,080
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,056
$483,080
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$617,500
No
First
Jun 30, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$584,530
$90,470
13%
88%
$3,703/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$4,703/mo
$-2,981/mo
3.1%
