$546,000
NAL Estimated Property Value10718 Boardwalk Street, Houston, TX, 77042
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size3,563 sqft
Building Information
Year Built1976
Garage Spaces1
Land Information
APN1062250000026
Lot Number26
SubdivisionPool & Patio T/H
Land UseResidential
Legal DescriptionLT 26 BLK 1 POOL & PATIO T/H
Census Tract450900
Assessed Land Value$53,523
Assessed Improvement Value$229,103
Assessment Year2025
Investor Tools
$546,000
Estimated Property Value
$227,430Estimated Mortgage Balance
$318,570Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,276 /month
Positive
Cash Flow Estimate:
$1,092 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$721/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,922
$282,626
2025
$53,523
$229,103
$282,626
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,922
$282,626
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tom Nguy
Seller Carryback / Seller Financing / Seller Take-Back
$250,000
No
First
Sep 16, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,430
$318,570
58%
42%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,880/mo
$1,499/mo
+$381/mo
4.1%
