$243,157
NAL Estimated Property Value9911 Waving Fields Drive, Houston, TX, 77064
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesMicrowave, Dishwasher
FlooringTile, Vinyl
Exterior
Lot Size8,002 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1104370000013
Lot Number13
SubdivisionHarvest Bend
Land UseResidential
Legal DescriptionLT 13 BLK 11 HARVEST BEND SEC 1
Census Tract551602
Assessed Land Value$62,740
Assessed Improvement Value$180,417
Assessment Year2025
About this property
WoW!! LOOK at that PRICE!! Almost new roof, almost new HVAC system inside and out, almost new Pex Pipes throughout house. Beautiful neighborhood with 4 bedrooms 2 bathrooms and large living space with fireplace. Priced under market value due to updates and repairs needed. All repairs are cosmetic the house has amazing square footage and layout. Refrigerator is staying with the sale. Appliances are 5 years new. This is an investor special and will be perfect for a flipper to make some money by doing a few repairs. Call for your private showing.
Investor Tools
$243,157
Estimated Property Value
$170,313Estimated Mortgage Balance
$72,844Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,459 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$246/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,742
$243,157
2025
$62,740
$180,417
$243,157
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,742
$243,157
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$181,800
No
First
Dec 22, 2022
Jan 2063
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,313
$72,844
29%
70%
$1,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,550/mo
$1,515/mo
+$1,035/mo
12.6%
