$128,000
NAL Estimated Property Value446 Havard Rd, Huffman, TX, 77336
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size8,969 sqft
Building Information
Year Built1968
Stories1
Garage Spaces1
Land Information
APN0974650000397
Lot Number69
SubdivisionWater Wonderland U/R
Land UseResidential
Legal DescriptionLT 69 WATER WONDERLAND U/R
Census Tract251701
Assessed Land Value$32,554
Assessed Improvement Value$64,010
Assessment Year2025
About this property
Quiet country home on 1/2-acre lot, conveniently located near recreational activities on Lake Houston. Recent updates include new Goodman A.C., hard-surface flooring throughout living areas, easy maintenance for family & fur friends. Partially furnished, appliances included: Dishwasher, Dryer, Microwave, Range / Oven, Washer. Zoned to highly sought-after Huffman ISD schools.
Investor Tools
$128,000
Estimated Property Value
$74,485Estimated Mortgage Balance
$53,515Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$954 /month
Positive
Cash Flow Estimate:
$318 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$101/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$567
$96,564
2025
$32,554
$64,010
$96,564
No
Tax History
Year
Tax Paid
Assessed Value
2024
$567
$96,564
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lena Cowen
Purchase Money Mortgage
$83,000
No
First
Jan 25, 2021
Feb 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,485
$53,515
41%
58%
$498/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$523/mo
+$784/mo
12.3%
