2099Days on Market

1view

$1,800

1104 W Tri Oaks Ln Apt 119, Houston, TX, 77043

On Market

2 Beds

1 Bath

960 Sq Ft

Condos / Townhouses

$1.88 / sqft

Built in 1968

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Trash Compactor, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringLaminate

Exterior

Lot Size876 sqft

Building Information

Year Built1968

Stories1

Garage Spaces2

Land Information

APN1117780060004

SubdivisionWilcrest Walk T/H

Land UseResidential

Legal DescriptionUNIT 119 BLDG 32 WILCREST WALK T/H SEC 3 U/R

Census Tract543202

Assessed Land Value$35,048

Assessed Improvement Value$123,216

Assessment Year2025

About this property

All bills included! Water, Sewer, Trash, Electricity, Cable are all included. Tenant pays for only wifi. Gorgeously remodeled chique 2BR 1FB corner lot townhome in spring branch walking distance to the pristine pool clubhouse. Do not miss this opportunity to lease a totally remodeled home to the max, Samsung appliance package, washer, dryer and fridge included. This townhome is centrally located near a vast variety of upscale restaurants, shopping malls and retail while minutes away from Katy's new boardwalk, City Center, River Oaks, Downtown, and Sugar Land. Family oriented neighborhood that is quiet with a very relaxing landscaping. Convenient visitor access parking in front and includes covered assigned parking directly facing your back patio exit. Take advantage of this rare opportunity.

Investor Tools

$184,000

Estimated Property Value

$128,250Estimated Mortgage Balance

$69,827Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,104 /month

Positive

Cash Flow Estimate:

$368 /month

Interested in this property?

Steven Tran

The Sears Group

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$196/month

$428/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,428

$158,264

2025

$35,048

$123,216

$158,264

Tax History

Year

Tax Paid

Assessed Value

2024

$1,428

$158,264

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Eustis Mortgage Corp

Conventional

$128,250

First

Nov 4, 2020

Nov 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$114,634

$43,630

27%

62%

$769/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,340/mo

$1,197/mo

+$143/mo

8.7%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area