$290,000
12010 Indian Wells Dr, Houston, TX, 77066
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size10,576 sqft
Building Information
Year Built1974
Stories2
Garage Spaces2
Land Information
APN1056870000021
Lot Number21
SubdivisionGreenwood Forest 6 2nd Corr
Land UseResidential
Legal DescriptionLT 21 BLK 45 017*G6652900-006-045-021 GREENWOOD FOREST 6 2ND CORR
Census Tract551400
Assessed Land Value$64,000
Assessed Improvement Value$195,433
Assessment Year2025
Investor Tools
$135,907Estimated Mortgage Balance
$150,093Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$533/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,971
$259,433
2025
$64,000
$195,433
$259,433
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,971
$259,433
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Airlines Fcu
Conventional
$163,875
No
First
Jun 15, 2018
Jul 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,907
$150,093
52%
48%
$983/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,433/mo
+$1,157/mo
10.9%
