$216,000
NAL Estimated Property Value6611 Indian Falls Drive, Houston, TX, 77489
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Trash Compactor, Microwave, Dishwasher
Exterior
Lot Size7,433 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2150-01-011-4900-907
Lot Number49
SubdivisionBriargate Sec 1
Land UseResidential
Legal DescriptionBRIARGATE SEC 1, BLOCK 11, LOT 49, (LESS NE 2') & LOT 50 (NE 4')
Census Tract670300
Assessed Land Value$68,900
Assessed Improvement Value$123,932
Assessment Year2025
About this property
This is a perfect, move-in ready starter home. This home has been totally renovated with details to kitchen, bath, bedroom. Check out the size of the master suite. The home includes new, AC Unit, Tile, carpet, kitchen counters, foundation repaired in 2020, new roof, bathroom fixtures, paint, sheetrock, much, much more!!! Room dimensions are approximate and should be independently verified. Thanks for showing my listing. Owner/Agent
Investor Tools
$216,000
Estimated Property Value
$129,227Estimated Mortgage Balance
$86,773Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,296 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$191/month
$144/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,209
$192,832
2025
$68,900
$123,932
$192,832
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,209
$192,832
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$144,000
No
First
Jan 11, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,227
$86,773
40%
60%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,008/mo
+$1,182/mo
12.2%
