$273,000
NAL Estimated Property Value1888 Saxony Ln, Houston, TX, 77058
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dryer, Washer, Dishwasher, Washer/Dryer
Exterior
Lot Size1,760 sqft
Building Information
Year Built1971
Stories2
Garage Spaces2
Land Information
APN0402110040028
SubdivisionQueens Court T/H U/R
Land UseResidential
Legal DescriptionUNIT I-2 QUEENS COURT T/H U/R ABST 13 S DEEL
Census Tract341204
Assessed Land Value$61,530
Assessed Improvement Value$179,114
Assessment Year2025
About this property
Elegant, thoughtfully renovated townhouse in the heart of Nassau Bay featuring 3 bedrooms and 2 full plus 1 half bath. The home offers refined finishes throughout, including new flooring, fresh paint, upgraded lighting, sleek countertops, and beautifully updated bathrooms. Enjoy low annual HOA dues and access to a private community pool, all just minutes from Clear Lake and surrounded by dining, waterfront, and local amenities.
Investor Tools
$273,000
Estimated Property Value
$155,170Estimated Mortgage Balance
$117,830Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$243/month
$17/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,551
$240,644
2025
$61,530
$179,114
$240,644
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,551
$240,644
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Fund I Llc
Commercial
$157,000
No
First
Sep 9, 2025
Sep 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,170
$121,830
43%
57%
$942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$959/mo
+$981/mo
8.5%
