$170,573
NAL Estimated Property Value1818 Augusta Dr Apt 18, Houston, TX, 77057
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Electric Cooktop, Dryer, Washer/Dryer Stacked, Washer, Dishwasher, Refrigerator
FlooringLaminate
Building Information
Year Built1978
Stories1
Land Information
APN1141620020010
SubdivisionTown Of Bellaire
Land UseResidential
Legal DescriptionUNIT 18 BLDG B .020460 INT COMMON LAND & ELE POST OAK CROSSING CONDO AMEND
Census Tract431401
Assessed Land Value$32,409
Assessed Improvement Value$138,164
Assessment Year2025
About this property
This condo is conveniently located near restaurants, shopping, schools, parks, and is situated in the middle of the property, walking distance to the Condominium pool, and visitor parking. This completely renovated 1/1 Condo has open spaces for entertaining, a wood burning fireplace to cozy up to, a built in desk, a large primary closet, and a lovely balcony to sit out on. Book your appt. now to check it out.
Investor Tools
$170,573
Estimated Property Value
$139,369Estimated Mortgage Balance
$31,204Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,023 /month
Positive
Cash Flow Estimate:
$341 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$224/month
$411/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,838
$170,573
2025
$32,409
$138,164
$170,573
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,838
$170,573
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$151,200
No
First
Mar 15, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,369
$31,204
18%
82%
$907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,290/mo
$1,318/mo
$-28/mo
9.1%
