$108,000
NAL Estimated Property Value12550 Whittington Drive 712, Houston, TX, 77077
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1983
Land Information
APN1154300070012
SubdivisionOne Ashford Place Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 712 BLDG G .006004 INT COMMON LAND & ELE ONE ASHFORD PLACE CONDO PH 2
Census Tract451302
Assessed Land Value$18,953
Assessed Improvement Value$80,797
Assessment Year2025
About this property
Welcome to this charming 1 bedroom, 1 bath property with a balcony. This home boasts high ceilings, a gas fireplace, and all appliances included - refrigerator, washer, dryer, stove, and dishwasher. The open layout creates a sense of spaciousness. Perfect for cozy nights by the fireplace or enjoying the view from the balcony. Tile flooring throughout.
Investor Tools
$108,000
Estimated Property Value
$65,177Estimated Mortgage Balance
$42,823Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$648 /month
Positive
Cash Flow Estimate:
$216 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$215/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,046
$99,750
2025
$18,953
$80,797
$99,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,046
$99,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Members Choice Cu
Conventional
$72,200
No
First
Apr 23, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$65,177
$42,823
39%
60%
$433/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$708/mo
+$712/mo
15.8%
