$209,708
NAL Estimated Property Value1414 Gemini St, Houston, TX, 77058
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Cooktop, Electric Range, Free-Standing Range, Refrigerator, Dishwasher, Washer/Dryer
FlooringCarpet, Tile, Vinyl
Building Information
Year Built1984
Stories2
Garage Spaces1
Land Information
APN1142250080001
SubdivisionUniversity Green
Land UseResidential
Legal DescriptionUNIT 1 TR 8 UNIVERSITY GREEN SEC 6
Census Tract341303
Assessed Land Value$43,850
Assessed Improvement Value$165,858
Assessment Year2025
About this property
Beautiful large airy floor plan on this 2 bedroom 2 full bathroom townhome/condo in the heart of Clear Lake by NASA/JSC. Master bathroom updated 2024 with new jetted tub and surround tile. Wood burning fireplace. AC and Heater replaced 2023.Roof replaced 2 years ago. Private fenced patio. Parking available in front of Garage.
Investor Tools
$209,708
Estimated Property Value
$187,955Estimated Mortgage Balance
$21,753Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,258 /month
Positive
Cash Flow Estimate:
$419 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$277/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,270
$209,708
2025
$43,850
$165,858
$209,708
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,270
$209,708
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Conventional
$189,050
No
First
Jan 16, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,955
$21,753
10%
90%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,230/mo
$1,384/mo
$-154/mo
7.0%
