$154,199
NAL Estimated Property Value1223 Augusta Drive 10, Houston, TX, 77057
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher, Washer/Dryer, Oven
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1983
Stories1
Land Information
APN1148910020002
SubdivisionTangle Oaks Condo
Land UseResidential
Legal DescriptionUNIT 10 BLDG B .019230 INT COMMON LAND & ELE TANGLE OAKS CONDO
Census Tract431506
Assessed Land Value$29,298
Assessed Improvement Value$124,901
Assessment Year2025
About this property
Location, location, location. This 2 bedroom one bath condo is in the heart of the Galleria. Small 52 unit community with controlled gated access, close to great shopping, great restaurants and within a short walk to the Trotter Family YMCA. This upstairs corner unit offers a split bedroom plan with a full bath in between. Well maintained grounds with a sparkling pool. Pack your bags and move right in and enjoy the view from your baclony!
Investor Tools
$154,199
Estimated Property Value
$93,771Estimated Mortgage Balance
$60,428Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$925 /month
Positive
Cash Flow Estimate:
$308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$192/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,538
$154,199
2025
$29,298
$124,901
$154,199
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,538
$154,199
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Change Lending Llc
Conventional
$100,450
No
First
Oct 31, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,771
$60,428
39%
61%
$603/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$903/mo
+$637/mo
12.0%
