$788,000
NAL Estimated Property Value9706 Cliffwood Dr, Houston, TX, 77096
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size11,500 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN0892580000019
Lot Number19
SubdivisionWillow Meadows
Land UseResidential
Legal DescriptionLT 19 BLK 26 WILLOW MEADOWS SEC 13
Census Tract420300
Assessed Land Value$277,605
Assessed Improvement Value$424,167
Assessment Year2025
About this property
Amazing opportunity for a custom build on large lot, just minutes from Texas Medical Center, Downtown and the Galleria. Residents of Willow Meadows love the tree lined streets and community atmosphere. This particular lot is zoned for Red Elementary School, Meyerland Performing & Visual Arts Middle School, and renowned Bellaire High School. Wonderful location for your dream home!
Investor Tools
$788,000
Estimated Property Value
$523,915Estimated Mortgage Balance
$264,085Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,728 /month
Positive
Cash Flow Estimate:
$1,576 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$750/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,059
$701,772
2025
$277,605
$424,167
$701,772
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,059
$701,772
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gmfs Llc
Conventional
$541,700
No
First
Jul 16, 2024
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$523,915
$177,857
25%
66%
$3,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$3,608/mo
$-1,382/mo
3.4%
