$495,000
NAL Estimated Property Value10826 Olympia Dr, Houston, TX, 77042
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size8,878 sqft
Building Information
Year Built1971
Stories1
Garage Spaces2
Land Information
APN1030820000006
Lot Number6
SubdivisionLakeside Estates
Land UseResidential
Legal DescriptionLT 6 BLK 6 LAKESIDE ESTATES SEC 3
Census Tract450900
Assessed Land Value$150,280
Assessed Improvement Value$244,283
Assessment Year2025
About this property
Wonderful Lakeside Estates! This One-Story Colonial offers Approx. 2393 SF with 4 bedrooms, 2.5 baths and a 2 car garage. The Property features a Family-size Den, traditional Formals, high beam ceilings and wood floors. Beautifully update home, with private pool. Kitchen has beautiful counter tops and stainless steel appliances. Convenient west side location for commuting to school, work, entertainment & shopping! Home was high and dry during Harvey. A must see!
Investor Tools
$495,000
Estimated Property Value
$360,181Estimated Mortgage Balance
$134,819Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,970 /month
Positive
Cash Flow Estimate:
$990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$698/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,906
$394,563
2025
$150,280
$244,283
$394,563
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,906
$394,563
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Conventional
$383,800
No
First
Jan 25, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$360,181
$144,819
28%
73%
$2,302/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$3,052/mo
$-612/mo
5.9%
