$465,000
NAL Estimated Property Value12435 Olympia Dr, Houston, TX, 77077
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size7,100 sqft
Building Information
Year Built1980
Stories2
Garage Spaces2
Land Information
APN1122970000009
Lot Number9
SubdivisionAshford Hollow
Land UseResidential
Legal DescriptionLT 9 BLK 7 ASHFORD HOLLOW SEC 1
Census Tract451301
Assessed Land Value$142,000
Assessed Improvement Value$281,554
Assessment Year2025
About this property
Come see this beautiful, recently renovated Ashford Hollow charmer !! Hurry, It won't last long !!!
Investor Tools
$465,000
Estimated Property Value
$346,292Estimated Mortgage Balance
$118,708Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,790 /month
Positive
Cash Flow Estimate:
$930 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$694/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,006
$423,554
2025
$142,000
$281,554
$423,554
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,006
$423,554
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Loan Star Inc
Conventional
$375,000
No
First
Apr 26, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,292
$111,708
24%
74%
$2,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$2,699/mo
$-469/mo
5.8%
