$2,269,000
NAL Estimated Property Value903 Wycliffe Dr, Houston, TX, 77079
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Ice Maker, Wine Refrigerator, Convection Oven, Double Oven, Electric Oven, Oven, Microwave, Electric Range, Free-Standing Range, Gas Cooktop, Indoor Grill, Dishwasher, Dryer, Refrigerator, Washer
FlooringStone, Tile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size12,079 sqft
Building Information
Year Built2013
Garage Spaces3
Land Information
APN0890850000008
Lot Number8
SubdivisionMemorial Way
Land UseResidential
Legal DescriptionLT 8 BLK 1 MEMORIAL WAY
Census Tract450200
Assessed Land Value$498,960
Assessed Improvement Value$1,209,801
Assessment Year2025
About this property
Beautiful custom home by Landmark featuring a Chef’s Kitchen with large island and high-end Thermador appliances including 3 ovens (steam and convection), warming drawer, veggie sink, beverage drawers, wine chiller, and ice maker. Spacious home office and open layout perfect for entertaining. The large backyard offers a resort-style pool, covered patio, and full outdoor kitchen with grill, refrigerator, and sink. Two tankless water heaters, quality finishes, and thoughtful designer touches throughout. Zoned to exceptional SBISD schools.
Investor Tools
$2,269,000
Estimated Property Value
$1,976,399Estimated Mortgage Balance
$292,601Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,614 /month
Positive
Cash Flow Estimate:
$4,538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,351/month
$565/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,871
$1,708,761
2025
$498,960
$1,209,801
$1,708,761
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,871
$1,708,761
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Bank
Unknown
$1,979,250
No
First
Apr 22, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,976,399
$278,601
12%
87%
$11,867/mo
