$240,000
NAL Estimated Property Value3518 Dryburgh Ct, Huffman, TX, 77336
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size5,149 sqft
Building Information
Year Built1977
Stories2
Garage Spaces1
Land Information
APN1062420000017
Lot Number17
SubdivisionIdleloch
Land UseResidential
Legal DescriptionLT 17 BLK 5 IDLELOCH SEC 1
Census Tract251600
Assessed Land Value$35,226
Assessed Improvement Value$150,831
Assessment Year2025
About this property
Don't miss this beautifully updated 3 bedroom, 2 bath home on cul-de-sac in Huffman. Home has recent roof, A/C, siding, fresh paint, updated kitchen, new bathtub. Ready for quick move it. One room and full bath downstairs, 2 bedrooms and another full bath upstairs. Vaulted ceilings in large open living room. Spacious backyard with shed and porch. Seller is a licensed real estate agent.
Investor Tools
$240,000
Estimated Property Value
$203,384Estimated Mortgage Balance
$36,616Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,319
$186,057
2025
$35,226
$150,831
$186,057
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,319
$186,057
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$219,842
Yes
First
May 12, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,384
$39,616
16%
85%
$1,319/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,469/mo
+$253/mo
8.6%
