$158,000
NAL Estimated Property Value12100 Melville Drive 404D, Montgomery, TX, 77356
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDryer, Washer, Refrigerator, Dishwasher, Disposal, Microwave, Electric Range, Electric Oven
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1979
Stories1
Roof Type127
Land Information
APN9455-96-02800
SubdivisionWalden Marine Vistas
Land UseResidential
Legal DescriptionS945596 - WALDEN MARINE VISTAS, BLDG D UNIT 404
Census Tract694305
Assessed Land Value$25,000
Assessed Improvement Value$85,704
Assessment Year2025
About this property
Motivated Seller! All reasonable offers will be considered! Move in Ready 1 bedroom condo just steps away from Lake Conroe. Great place to live or a weekend getaway. Complex pool and clubhouse right outside your door. Washer, Dryer and Refrigerator stay. Open floor plan, fireplace, new laminate wood floors and shaded balcony. Close to all Walden amenities including two boat launches, fitness center, yacht club, dog park, playgrounds, and tennis. Schedule a showing today!
Investor Tools
$158,000
Estimated Property Value
$108,632Estimated Mortgage Balance
$49,368Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$948 /month
Positive
Cash Flow Estimate:
$316 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$112/month
$223/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$554
$110,704
2025
$25,000
$85,704
$110,704
No
Tax History
Year
Tax Paid
Assessed Value
2024
$554
$110,704
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$112,500
Yes
First
Jul 30, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,632
$49,368
31%
69%
$675/mo
