$232,000
NAL Estimated Property Value10318 Gladewood Dr, Houston, TX, 77041
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size2,801 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1065830050006
Lot Number6
SubdivisionWestway
Land UseResidential
Legal DescriptionLT 6 BLK 15 COMMON AREA COURTYARD HOMES U/R WESTWAY SEC 1 R/P
Census Tract521800
Assessed Land Value$48,300
Assessed Improvement Value$171,717
Assessment Year2025
About this property
3/2.5/2 patio home. Large living area with a fireplace. Dining/breakfast area. Fenced in backyard area. Ready for your design and imagination!!
Investor Tools
$232,000
Estimated Property Value
$113,060Estimated Mortgage Balance
$118,940Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,392 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$246/month
$47/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,787
$220,017
2025
$48,300
$171,717
$220,017
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,787
$220,017
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ony Glo Inc
Conventional
$125,000
No
First
May 28, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,060
$117,940
51%
49%
$750/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,250/mo
$797/mo
+$1,453/mo
11.6%
