$78,000
NAL Estimated Property Value12660 Ashford Point Dr Apt 404, Houston, TX, 77082
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1984
Land Information
APN1161320040004
SubdivisionBriar Point Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 404 BLDG D .7149 INT COMMON LAND & ELE BRIAR POINT CONDO PH 1
Census Tract451904
Assessed Land Value$13,246
Assessed Improvement Value$56,471
Assessment Year2025
About this property
Upper-level 1-bedroom/1-bathroom, located in a quiet and gated complex. Water, sewer, trash, and assigned parking included in monthly HOA. HOA also covers common area maintenance, exterior building, ground, and roof. Appliances, granite countertop and backsplash, as well as various upgraded fixtures. Private balcony, accent paint, open floor-plan, and brand-new carpet in the bedroom. Excellent location. Call to schedule your private showing today!
Investor Tools
$78,000
Estimated Property Value
$28,094Estimated Mortgage Balance
$49,906Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$468 /month
Positive
Cash Flow Estimate:
$156 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$112/month
$302/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$959
$69,717
2025
$13,246
$56,471
$69,717
No
Tax History
Year
Tax Paid
Assessed Value
2024
$959
$69,717
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New Sharp Solution Inc
N/A
$35,000
N/A
First
Dec 15, 2016
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$28,094
$47,906
63%
36%
$210/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,250/mo
$512/mo
+$738/mo
19.2%
