$260,468
NAL Estimated Property Value9110 Willow Meadow Dr, Houston, TX, 77031
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Dishwasher, Dryer, Refrigerator, Washer
Exterior
Lot Size9,749 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN1014910000015
Lot Number15
SubdivisionBraeburn Valley West
Land UseResidential
Legal DescriptionLT 15 BLK 17 BRAEBURN VALLEY WEST SEC 1
Census Tract423201
Assessed Land Value$88,725
Assessed Improvement Value$171,743
Assessment Year2025
About this property
Nicely sized three bedroom house suitable for investment or first time homeowners. Lovely master bedroom with vanity flanked by separate closets. Large living area with fireplace has backyard view of the in-ground heated swimming pool. Outdoor shed in back yard suitable for lawn equipment storage.
Investor Tools
$260,468
Estimated Property Value
$150,892Estimated Mortgage Balance
$109,576Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,563 /month
Positive
Cash Flow Estimate:
$521 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
$353/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,144
$260,468
2025
$88,725
$171,743
$260,468
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,144
$260,468
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$167,810
No
First
Feb 12, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,892
$109,576
42%
58%
$1,007/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,360/mo
+$362/mo
7.9%
