$377,000
NAL Estimated Property Value8511 Wateka Drive, Houston, TX, 77074
Off Market
Highlights
Interior
Exterior
Lot Size1.05 acres
Building Information
Year Built1940
Stories1
Garage Spaces1
Land Information
APN0730200000049
Lot Number49
SubdivisionBraeburn Acres
Land UseResidential
Legal DescriptionLT 49 BRAEBURN ACRES SEC 2
Census Tract422800
Assessed Land Value$268,440
Assessed Improvement Value$100,121
Assessment Year2025
About this property
This Property is a Tear Down Per Seller...LOT VALUE....BUILDER May be able to do a Complete Remodel?
Investor Tools
$377,000
Estimated Property Value
$253,459Estimated Mortgage Balance
$123,541Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,610 /month
Positive
Cash Flow Estimate:
$870 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$747/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,074
$368,561
2025
$268,440
$100,121
$368,561
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,074
$368,561
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Armani Energy Holdings Llc
Purchase Money Mortgage
$260,000
No
First
Dec 31, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,459
$123,541
32%
67%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,559/mo
$-252/mo
4.2%
