$541,000
NAL Estimated Property Value10703 Olympia Dr, Houston, TX, 77042
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size9,601 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0923570000023
Lot Number23
SubdivisionWalnut Bend
Land UseResidential
Legal DescriptionLT 23 BLK 8 WALNUT BEND SEC 2
Census Tract450900
Assessed Land Value$182,000
Assessed Improvement Value$309,922
Assessment Year2025
About this property
MULTIPLE OFFERS. HIGHEST AND BEST BY MONDAY 8:00 PM. GREAT OPPORTUNITY! Home needs TLC to make it your own. Home with courtyard design and in ground pool. This home features a large 2 car garage. There are 3 bedrooms and 2 very nice baths. The layout of the home is great for entertaining guest. Don't miss out on this one. Come see today!
Investor Tools
$541,000
Estimated Property Value
$393,487Estimated Mortgage Balance
$147,513Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,246 /month
Positive
Cash Flow Estimate:
$1,082 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$850/month
$958/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,499
$491,922
2025
$182,000
$309,922
$491,922
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,499
$491,922
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Optimum First Inc
Conventional
$395,200
No
First
Feb 7, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$393,487
$174,513
30%
73%
$2,370/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,880/mo
$3,328/mo
$-1,448/mo
4.2%
