$172,939
NAL Estimated Property Value1860 White Oak Dr Apt 377, Houston, TX, 77009
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher
FlooringLaminate, Tile
Building Information
Year Built1982
Stories1
Land Information
APN1147420230003
SubdivisionWhite Oak Condo Ph 3
Land UseResidential
Legal DescriptionTH 377 BLDG W .003591 INT COMMON LAND & ELE WHITE OAK CONDO PH 3
Census Tract510301
Assessed Land Value$32,858
Assessed Improvement Value$140,081
Assessment Year2025
About this property
This fabulous 1 bedroom/1 bath has beautiful laminated floors and granite kitchen counter tops. Newly remodeled & updated. Great closet space. Stackable washer and dryer. Located in a quiet, well maintained, gated community close to downtown, right across from the hike/bike trail along White Oak Bayou, & minutes away from all the fabulous restaurants in the Heights. Zoned to Travis Elementary. The HOA carries flood insurance and hazard-insurance for the buildings.
Investor Tools
$172,939
Estimated Property Value
$97,303Estimated Mortgage Balance
$75,636Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$239/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,004
$172,939
2025
$32,858
$140,081
$172,939
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,004
$172,939
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$108,000
No
First
Mar 8, 2021
Apr 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,303
$75,636
43%
56%
$648/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$898/mo
+$197/mo
7.6%
