$175,000
NAL Estimated Property Value1860 White Oak Dr Apt 387, Houston, TX, 77009
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher, Washer/Dryer
FlooringVinyl
Exterior
Exterior FeaturesStorage
Building Information
Year Built1982
Stories1
Land Information
APN1147420230013
SubdivisionWhite Oak Condo Ph 3
Land UseResidential
Legal DescriptionTH 387 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
Stunning Heights area condo with designer inspired upgrades such as recent granite counter tops, custom tile backsplash, "wood-look" luxury vinyl flooring, stainless steel appliances and wood plank accent wall. Large primary bedroom and living room with plenty of storage. Gated community conveniently located to dining, shopping, entertainment, the park and jogging/walking trails. All information per Seller.
Investor Tools
$175,000
Estimated Property Value
$127,903Estimated Mortgage Balance
$47,097Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
$348/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,584
$172,939
2025
$32,858
$140,081
$172,939
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,584
$172,939
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jackson Flagstar Centre Office
Conventional
$133,760
No
First
Dec 4, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,903
$47,097
26%
73%
$802/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$1,150/mo
$-55/mo
7.5%
