$228,000
NAL Estimated Property Value16335 Bodega Bay Dr, Houston, TX, 77053
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringCarpet, Tile
Exterior
Lot Size5,040 sqft
Building Information
Year Built1984
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2177-01-003-0030-907
Lot Number3
SubdivisionBriar Villa South Sec 1
Land UseResidential
Legal DescriptionBRIAR VILLA SOUTH SEC 1, BLOCK 3, LOT 3
Census Tract670201
Assessed Land Value$26,000
Assessed Improvement Value$157,632
Assessment Year2025
About this property
WRAP OR OWNER WILL FINANCE. MINIMUM 20% DOWN, MAKE AN OFFER.
Investor Tools
$228,000
Estimated Property Value
$97,328Estimated Mortgage Balance
$130,672Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,716
$183,632
2025
$26,000
$157,632
$183,632
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,716
$183,632
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sarvan K Budhu Etal
Unknown
$110,000
No
First
Jun 1, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,328
$126,672
56%
43%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$660/mo
+$1,810/mo
13.0%
