$265,798
NAL Estimated Property Value470 Buoy Rd, Houston, TX, 77598
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Trash Compactor, Microwave, Dishwasher
FlooringTile
Exterior
Lot Size6,821 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1141340020004
Lot Number4
SubdivisionPipers Meadow
Land UseResidential
Legal DescriptionLT 4 BLK 2 PIPERS MEADOW SEC 1
Census Tract341001
Assessed Land Value$49,665
Assessed Improvement Value$216,133
Assessment Year2025
About this property
Immaculate house in excellent condition. Vaulted ceiling. Granite counters in kitchen. Extensive tiles all over. Great neighborhood, very close by the Bay Brook mall and other major shopping centers. Never flooded!
Investor Tools
$265,798
Estimated Property Value
$139,158Estimated Mortgage Balance
$126,640Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,595 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$328/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,605
$265,798
2025
$49,665
$216,133
$265,798
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,605
$265,798
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Renasant Bank
Conventional
$156,000
No
First
Oct 28, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,158
$126,640
47%
52%
$936/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,236/mo
+$704/mo
8.8%
