$485,000
NAL Estimated Property Value1129 W 15th 1/2 St Unit B, Houston, TX, 77008
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size1,816 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1277380010002
Lot Number2
SubdivisionWaldron Development
Land UseResidential
Legal DescriptionLT 2 BLK 1 WALDRON DEVELOPMENT SEC 3
Census Tract511201
Assessed Land Value$99,825
Assessed Improvement Value$299,572
Assessment Year2025
About this property
Stunning home nestled in a gated community in the highly sought-after Shady Acres community. Walking distance to local eateries, shopping, nightlife, White Oak Bayou trail & more! The open concept living area on the 2nd floor features beautiful hardwood flooring and a gourmet island kitchen perfect for entertaining! High ceilings and beautiful finishes will make this the perfect home to relax! Schedule your private showing with us!
Investor Tools
$485,000
Estimated Property Value
$261,357Estimated Mortgage Balance
$223,643Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,910 /month
Positive
Cash Flow Estimate:
$970 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$862/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,922
$399,397
2025
$99,825
$299,572
$399,397
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,922
$399,397
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$292,400
No
First
Nov 23, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,357
$236,643
47%
54%
$1,754/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$1,854/mo
+$376/mo
5.5%
