$257,000
NAL Estimated Property Value8711 Wild Basin Dr, Houston, TX, 77088
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size4,896 sqft
Building Information
Year Built1983
Stories2
Garage Spaces2
Land Information
APN1148740050030
Lot Number30
SubdivisionInwood Forest Village
Land UseResidential
Legal DescriptionLT 30 BLK 5 INWOOD FOREST VILLAGE
Census Tract533100
Assessed Land Value$39,038
Assessed Improvement Value$157,006
Assessment Year2025
About this property
Beautifully remodeled home. New 30-year roof, kitchen countertops/backsplash, kitchen appliances, hot water heater, carpet, fresh paint, hardware and ligth fixtures. Must see!
Investor Tools
$257,000
Estimated Property Value
$204,648Estimated Mortgage Balance
$52,352Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,559 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$306/month
$407/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,385
$196,044
2025
$39,038
$157,006
$196,044
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,385
$196,044
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Boomerang Acceptance Llc
Commercial
$208,000
No
First
Jun 30, 2025
Dec 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,648
$52,352
20%
80%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,655/mo
+$67/mo
8.0%
