$288,000
NAL Estimated Property Value1300 Augusta Dr Apt 32, Houston, TX, 77057
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Ice Maker, Electric Oven, Trash Compactor, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Slate, Stone, Tile, Wood
Exterior
Exterior FeaturesPlayground, Courtyard
Building Information
Year Built1978
Stories2
Garage Spaces1
Land Information
APN1103990000002
SubdivisionChalet Royale T/H Condo
Land UseResidential
Legal DescriptionUNIT 32 BLDG F .021254 INT COMMON LAND & ELE CHALET ROYALE T/H CONDO
Census Tract431505
Assessed Land Value$53,865
Assessed Improvement Value$229,635
Assessment Year2025
About this property
Dramatic 2-story contemporary stucco townhome with open floorplan, tastefully updated! Soaring ceilings, tons of natural light w/sky lights, wbfp, architectural flourishes w/hardwood floors throughout. Relaxing back patio down + upstairs loft to balcony w/sitting areas. New upgraded kitchen w/custom cabinets, granite counters, glass-tile backsplash & fully equipped w/new stainless appliances. Washer/dryer/fridge included. Impeccable 2.5 baths upgraded w/double sinks, stone & glass tiles. Please excuse mess/clutter as current tenant is packing!
Investor Tools
$288,000
Estimated Property Value
$65,080Estimated Mortgage Balance
$222,920Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,728 /month
Positive
Cash Flow Estimate:
$576 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$592/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,660
$283,500
2025
$53,865
$229,635
$283,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,660
$283,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Suntrust Mortgage Inc
Purchase Money Mortgage
$120,000
No
First
Apr 15, 2008
May 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$65,080
$218,420
77%
23%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
N/A
+$2,030/mo
8.5%
