$510,000
13606 Teal Bluff Lane, Houston, TX, 77077
On Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Electric Cooktop, Dryer, Washer, Dishwasher, Washer/Dryer
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size2,426 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN1369720010030
Lot Number30
Land UseResidential
Legal DescriptionLT 30 BLK 1 PARKWAY AT ELDRIDGE SEC 4
Census Tract451606
Assessed Land Value$87,300
Assessed Improvement Value$486,432
Assessment Year2025
About this property
Well-maintained townhome featuring a modern layout with Mediterranean architectural influence. Open floor plan with living, dining, kitchen, breakfast area, and secondary bedroom on the first floor. Upstairs includes the primary suite, large third bedroom, and game room. North-facing balcony overlooking the subdivision. Two-car attached garage. Located in the guard-gated Parkway at Eldridge, a Kickerillo community offering a pool, playground, and tennis courts.
Investor Tools
$432,421Estimated Mortgage Balance
$212,579Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,870 /month
Positive
Cash Flow Estimate:
$1,290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,202/month
$5,271/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,194
$573,732
2025
$87,300
$486,432
$573,732
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,194
$573,732
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trinh Thien Nguyen
Seller Carryback / Seller Financing / Seller Take-Back
$450,000
No
First
Mar 31, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$432,421
$212,579
32%
67%
$2,698/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$7,969/mo
$-5,739/mo
4.1%
