$70,976
NAL Estimated Property Value12615 Brookglade Circle 205, Houston, TX, 77099
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1981
Land Information
APN1155760020005
SubdivisionNew Leaf - Brookglade Condo
Land UseResidential
Legal DescriptionUNIT 5 BLDG B .8548 INT COMMON LAND & ELE NEW LEAF - BROOKGLADE CONDO
Census Tract453702
Assessed Land Value$13,485
Assessed Improvement Value$57,491
Assessment Year2025
About this property
Downstairs 1 bedroom condiminium with enclosed patio. living room, kitchen and diining area. Refrigerator and stove included. Has Washer /Dryer connections. Pool on site. Tenant occupied at $550/month. month to month.
Investor Tools
$70,976
Estimated Property Value
$0Estimated Mortgage Balance
$70,976Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$426 /month
Positive
Cash Flow Estimate:
$142 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$100/month
$228/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$841
$70,976
2025
$13,485
$57,491
$70,976
No
Tax History
Year
Tax Paid
Assessed Value
2024
$841
$70,976
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$70,976
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$228/mo
+$867/mo
18.5%
