$138,609
NAL Estimated Property Value13455 Castilian Dr # 1, Houston, TX, 77015
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
Exterior
Lot Size1,442 sqft
Building Information
Year Built1972
Stories2
Land Information
APN1041470000053
SubdivisionCastilian Village T/H
Land UseResidential
Legal DescriptionTH 53 BLDG B1 CASTILIAN VILLAGE T/H
Census Tract233001
Assessed Land Value$23,040
Assessed Improvement Value$115,569
Assessment Year2025
About this property
Great investment opportunity!!
Investor Tools
$138,609
Estimated Property Value
$47,250Estimated Mortgage Balance
$91,359Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$832 /month
Positive
Cash Flow Estimate:
$277 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$64/month
$223/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$70
$138,609
2025
$23,040
$115,569
$138,609
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$70
$138,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dcapital Llc
Purchase Money Mortgage
$50,000
No
First
May 1, 2023
Apr 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$47,250
$91,359
65%
34%
$300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$523/mo
+$1,199/mo
14.9%
