$565,000
NAL Estimated Property Value28807 Yonder Way, Huffman, TX, 77336
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size2.39 acres
Building Information
Year Built2002
Garage Spaces4
Land Information
APN1182360040017
Lot Number17
SubdivisionCommons Of Lake Houston
Land UseResidential
Legal DescriptionLT 17 BLK 4 COMMONS OF LAKE HOUSTON SEC 1
Census Tract251600
Assessed Land Value$172,322
Assessed Improvement Value$276,978
Assessment Year2025
About this property
REDUCED 15k!! Hard to find home in The Commons on over 2 acres with a Pool & 4 car garage for under 400k. The home is nestled towards the center of the 2.3 acres and the property goes all of the way from the corner of Valley Commons to the Nature Trail on Yonder Way (See pics). You will also love the master down, front & back covered patios and the low 2.04% tax rate. Newer 17 SEER HVAC with very efficient 2 stage compressor installed in 2019 & The deer are here every day.
Investor Tools
$565,000
Estimated Property Value
$115,431Estimated Mortgage Balance
$449,569Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,390 /month
Positive
Cash Flow Estimate:
$1,130 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$500/month
$800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,171
$449,300
2025
$172,322
$276,978
$449,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,171
$449,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Pacific Mortgage Corp
Conventional
$125,000
No
First
Apr 18, 2022
May 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,431
$333,869
74%
20%
$750/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,550/mo
+$172/mo
3.7%
