$458,000
NAL Estimated Property Value12003 Lakeway Ct, Houston, TX, 77071
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Electric Range, Dishwasher
Exterior
Lot Size8,960 sqft
Building Information
Year Built1982
Stories2
Garage Spaces2
Land Information
APN1147800020010
Lot Number10
SubdivisionLakes Of Fondren Sw
Land UseResidential
Legal DescriptionLT 10 BLK 2 LAKES OF FONDREN SW
Census Tract423401
Assessed Land Value$86,911
Assessed Improvement Value$233,785
Assessment Year2025
About this property
Come view this beautiful 3259 square foot home sitting on a wide corner lot. This home is flooded with character, space and unique features such a a wet bar and oversized kitchen. Located in a extremely low tax rate area, beautiful subdivision and community recreation center, with a little TLC, this home can be yours. ***NO SHOWINGS SATURDAY 10/24-10/25. Showings will resume Monday 10/26 at 10:00am***
Investor Tools
$458,000
Estimated Property Value
$215,964Estimated Mortgage Balance
$242,036Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,748 /month
Positive
Cash Flow Estimate:
$916 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$561/month
$1,581/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,442
$320,696
2025
$86,911
$233,785
$320,696
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,442
$320,696
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Eagle Fcu
Credit Line (Revolving) / Heloc
$70,000
No
First
Mar 19, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,964
$222,036
50%
47%
$1,476/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$3,057/mo
$-831/mo
5.8%
