$100,000
NAL Estimated Property Value18511 Egret Bay Blvd Apt 602, Webster, TX, 77058
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher
Building Information
Year Built1981
Stories1
Land Information
APN1149680060002
SubdivisionEgret Bay Condo Ph 1
Land UseResidential
Legal DescriptionTH 602 BLDG F .0040 INT COMMON LAND & ELE EGRET BAY CONDO PH 1
Census Tract341203
Assessed Land Value$23,606
Assessed Improvement Value$70,120
Assessment Year2025
About this property
Desirable Nasa area. Great area near many restaurants and shopping areas. 3rd floor unit. Room sizes are approximate.
Investor Tools
$100,000
Estimated Property Value
$0Estimated Mortgage Balance
$100,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$600 /month
Positive
Cash Flow Estimate:
$200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$152/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,323
$93,726
2025
$23,606
$70,120
$93,726
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,323
$93,726
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$99,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$360/mo
+$1,110/mo
17.6%
