$222,000
NAL Estimated Property Value819 Bandon Ln, Houston, TX, 77073
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size4,508 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1271860020023
Lot Number23
SubdivisionRemington Ranch
Land UseResidential
Legal DescriptionLT 23 BLK 2 REMINGTON RANCH SEC 14
Census Tract240707
Assessed Land Value$40,802
Assessed Improvement Value$173,341
Assessment Year2025
About this property
Welcome to your new home! This inviting residence boasts two levels, with 3 bedrooms and 2.5 bathrooms. The open-concept living room provides ample space, and the kitchen is generously sized. Enjoy meals in the formal dining room. Upstairs, you'll find a game room and all the bedrooms. The backyard is ideal for family gatherings, featuring a great space for grilling and relaxing. Welcome home!
Investor Tools
$222,000
Estimated Property Value
$138,107Estimated Mortgage Balance
$83,893Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$243/month
$725/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,803
$214,143
2025
$40,802
$173,341
$214,143
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,803
$214,143
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cake Mortgage Corp
Conventional
$141,450
No
First
Jan 9, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,107
$83,893
37%
62%
$849/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,574/mo
+$148/mo
9.3%
