$124,000
NAL Estimated Property Value2003 Place Rebecca Lane E12, Houston, TX, 77090
Off Market
Lease
Highlights
Interior
Building Information
Year Built1980
Garage Spaces2
Land Information
APN1147450050012
SubdivisionNantucket Square Condo Ph 1
Land UseResidential
Legal DescriptionUNIT E12 BLDG E .97360 INT COMMON LAND & ELE NANTUCKET SQUARE CONDO PH 1
Census Tract553101
Assessed Land Value$21,002
Assessed Improvement Value$89,534
Assessment Year2025
About this property
Includes all utilities except electricity. Ready to move in 3 bedroom Townhouse. Attached 2 car garage and plenty of upgrades.
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$138/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,037
$110,536
2025
$21,002
$89,534
$110,536
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,037
$110,536
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rain City Capital Llc
Commercial
$119,430
No
First
Jun 12, 2025
Jun 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$117,506
$6,494
5%
95%
$717/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$717/mo
+$643/mo
13.2%
