$117,097
NAL Estimated Property Value2120 El Paseo St Apt 1302, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1981
Stories1
Land Information
APN1150040130002
SubdivisionOne Montreal Condo Ph B
Land UseResidential
Legal DescriptionUNIT 1302 BLDG M .00322 INT COMMON LAND & ELE ONE MONTREAL CONDO PH B
Census Tract314005
Assessed Land Value$22,248
Assessed Improvement Value$94,849
Assessment Year2025
About this property
CAN BE LEASED FURNISHED OR UNFURNISHED - SPACIOUS UPPER UNIT WITH CERAMIC TILE IN FOYER/LIVING/DINING/KITCHEN AND CARPET IN THE BEDROOM. REFRIGERATOR, WASHER/DRYER, BASIC CABLE AND WATER PROVIDED, CLUBHOUSE, 2 POOLS ON PROPERTY AND TENNIS COURT. JUST A SHORT WALK TO THE UT SHUTTLE AND DENTAL SCHOOL, AND THE METRO BUS #60 TO BAYLOR AND THE TMC AREA TOO!!!
Investor Tools
$117,097
Estimated Property Value
$0Estimated Mortgage Balance
$117,097Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$703 /month
Positive
Cash Flow Estimate:
$234 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$261/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,546
$117,097
2025
$22,248
$94,849
$117,097
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,546
$117,097
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$117,097
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
N/A
+$1,400/mo
14.3%
