$539,000
NAL Estimated Property Value18205 Sandy Cv, Houston, TX, 77058
Off Market
Property Lead Type:
Absentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Washer/Dryer
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony, Boat Slip
Lot Size3,001 sqft
Building Information
Year Built1984
Garage Spaces2
Land Information
APN1077710040041
Lot Number41
SubdivisionBal Harbour Cove R/P
Land UseResidential
Legal DescriptionLT 41 BLK 4 BAL HARBOUR COVE R/P
Census Tract341204
Assessed Land Value$120,000
Assessed Improvement Value$386,019
Assessment Year2025
About this property
Entertaining is a dream in this beautiful waterfront townhome that features multiple outdoor spaces and a 42 ft. Boat-slip right outside your back door! Two bedrooms upstairs plus an additional huge flex space down that will accommodate all your guests. Updates include granite counters, wood floors, stainless appliances, and Low E windows and doors. Abundance of storage. Award winning CCISD schools. Bal Harbour is a pet-friendly neighborhood and is just across the street from Johnson Space Center! No flooding per Seller.
Investor Tools
$539,000
Estimated Property Value
$318,764Estimated Mortgage Balance
$220,236Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,234 /month
Positive
Cash Flow Estimate:
$1,078 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$726/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,011
$506,019
2025
$120,000
$386,019
$506,019
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,011
$506,019
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$273,600
No
First
Sep 8, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$318,764
$305,236
48%
59%
$2,061/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$2,446/mo
$-976/mo
3.3%
