$156,000
NAL Estimated Property Value12100 Melville Drive 207B, Montgomery, TX, 77356
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dryer, Washer/Dryer Stacked, Washer, Dishwasher, Washer/Dryer, Refrigerator
FlooringTile
Building Information
Year Built1979
Stories1
Roof Type127
Land Information
APN9455-96-05100
SubdivisionWalden Marine Vistas
Land UseResidential
Legal DescriptionS945596 - WALDEN MARINE VISTAS, BLDG F UNIT 609
Census Tract694305
Assessed Land Value$35,000
Assessed Improvement Value$116,500
Assessment Year2025
About this property
Charming 2 bedroom/2 bath GROUND FLOOR condo in park-like setting on Lake Conroe! Marina Vista has bulkhead access to the lake and temporary tie-ups, right next to the Walden Marina (where you can rent a slip for your watercraft). The Walden Yacht Club and Breakwater Grill, Walden pool, playground, dog park, fitness & tennis center and trailheads are within a few blocks from this unit. Short term rentals are permitted. Stack washer/dryer and refrigerator are included. Very clean and move-in ready!
Investor Tools
$156,000
Estimated Property Value
$114,057Estimated Mortgage Balance
$41,943Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$936 /month
Positive
Cash Flow Estimate:
$312 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
$284/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,243
$151,500
2025
$35,000
$116,500
$151,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,243
$151,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$117,000
No
First
Dec 31, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,057
$41,943
26%
73%
$702/mo
