$175,000
NAL Estimated Property Value12100 Melville Drive 602F, Montgomery, TX, 77356
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Refrigerator, Washer/Dryer
Exterior
Building Information
Year Built1979
Stories1
Roof Type127
Land Information
APN9455-96-07000
SubdivisionWalden Marine Vistas
Land UseResidential
Legal DescriptionS945596 - WALDEN MARINE VISTAS, BLDG F UNIT 628
Census Tract694305
Assessed Land Value$35,000
Assessed Improvement Value$132,104
Assessment Year2025
About this property
LOCATION! LOCATION! LOCATION! Upper level WATERFRONT 2 bedroom 2 bath unit. Full time living or weekend getaway, you are nearby many of the Walden amenities which include pools, playgrounds, dog park, 2 boat launches, trails, fitness & tennis center, marina, restaurants, etc.
Investor Tools
$175,000
Estimated Property Value
$130,695Estimated Mortgage Balance
$44,305Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
$349/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,887
$167,104
2025
$35,000
$132,104
$167,104
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,887
$167,104
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Visio Financial Services Inc
Unknown
$143,120
No
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,695
$44,305
25%
75%
$859/mo
