$273,000
NAL Estimated Property Value12500 Melville Drive 339D, Montgomery, TX, 77356
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1977
Stories2
Roof Type127
Land Information
APN9455-97-02100
SubdivisionWalden Harbour Vill Condos
Land UseResidential
Legal DescriptionS945597 - WALDEN HARBOUR VILL CONDOS, BLDG A UNIT 301
Census Tract694305
Assessed Land Value$35,000
Assessed Improvement Value$170,513
Assessment Year2025
About this property
Available for SALE. This home features 2 Bedroom, 2-bath, 3rd level with waterfront view condominium. Nice and quiet neighborhood. Interested? Book a schedule to view this property.
Investor Tools
$273,000
Estimated Property Value
$51,070Estimated Mortgage Balance
$221,930Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$187/month
$296/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$875
$188,034
2025
$35,000
$170,513
$205,513
No
Tax History
Year
Tax Paid
Assessed Value
2024
$875
$188,034
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Monaz Investments Llc
Seller Carryback / Seller Financing / Seller Take-Back
$65,000
No
First
Apr 4, 2016
Apr 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$51,070
$221,930
81%
19%
$390/mo
