Last 24 Hours
$209,900
10627 Pine Landing Dr, Houston, TX, 77088
On Market
Just Added
3 Beds
2 Bath
1,591 Sq Ft
Single Family Residence
$131.93 / sqft
Built in 2018Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size4,901 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN1294450020031
Lot Number31
SubdivisionVilla North
Land UseResidential
Legal DescriptionLT 31 BLK 2 VILLA NORTH
Census Tract533402
Assessed Land Value$41,468
Assessed Improvement Value$201,005
Assessment Year2025
About this property
Wow, amazing remodeled house at an amazing price! Open concept plan with waterproof luxury wood look flooring throughout the living areas. kitchen has upgraded stainless steel appliances and granite countertops. Fresh paint and brand new frieze carpet. Even in this buyers market, the value in this home is unparalleled! Unrestricted with no HOA fees.
Investor Tools
$183,025Estimated Mortgage Balance
$59,448Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,455 /month
Positive
Cash Flow Estimate:
$485 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$273/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,065
$242,473
2025
$41,468
$201,005
$242,473
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,065
$242,473
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Fha
$181,649
Yes
First
Sep 26, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,025
$59,448
24%
75%
$1,287/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,287/mo
+$435/mo
8.5%
12.4%