$287,250
NAL Estimated Property Value9023 Waving Fields Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,708 sqft
Building Information
Year Built1992
Garage Spaces2
Land Information
APN1158860050014
Lot Number14
SubdivisionHarvest Bend The Village 3 R/P
Land UseResidential
Legal DescriptionLT 14 BLK 5 HARVEST BEND THE VILLAGE 3 R/P
Census Tract551601
Assessed Land Value$65,020
Assessed Improvement Value$222,230
Assessment Year2025
About this property
Charming and well-maintained from longtime owner, 4 bedroom home in Harvest Bend. Home features formal living and dining room, huge family room with fireplace and vaulted ceiling, updated kitchen with breakfast room. Roof 10 years old, Ac and Furnace 6 years old. Enjoy the privacy and relaxing backyard. Storage building in backyard. Seller says no flooding during Harvey or prior! Zoned for the award winning Cy-Fair ISD! Low Hoa fees and low taxes, great location with access to Beltway 8, Highway 290, and State Highway 249
Investor Tools
$287,250
Estimated Property Value
$181,705Estimated Mortgage Balance
$105,545Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,724 /month
Positive
Cash Flow Estimate:
$575 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$251/month
$367/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,575
$287,250
2025
$65,020
$222,230
$287,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,575
$287,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$201,286
Yes
First
Apr 6, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,705
$105,545
36%
63%
$1,207/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,550/mo
$1,574/mo
+$976/mo
10.7%
