$175,000
NAL Estimated Property Value12100 Melville Drive 703G, Montgomery, TX, 77356
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
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
Put your personal stamp on this unit in the lakefront complex of Marina Vista! Close to all Walden amenities and just steps from Lake Conroe, this one bedroom unit is an ideal renovation project that can be your lake getaway or full-time residence. Vacation rentals are allowed in the complex. Walden amenities include 2 boat ramps, pools, fitness and tennis center, trails, dog park, children's playground, and yacht club. Marina Vista has bulkhead access to the lake for temporary boat tie-ups.
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
$214/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
