$94,121
NAL Estimated Property Value2120 El Paseo St Apt 2303, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher
FlooringLaminate, Tile
Exterior
Exterior FeaturesTennis Court(s), Courtyard
Building Information
Year Built1982
Stories1
Land Information
APN1150040230003
SubdivisionOne Montreal Condo Ph C
Land UseResidential
Legal DescriptionTH 2303 BLDG X .00271 INT COMMON LAND & ELE ONE MONTREAL CONDO PH C
Census Tract314005
Assessed Land Value$17,883
Assessed Improvement Value$76,238
Assessment Year2025
About this property
Nice 1st floor 1 bedroom/1 bath condo conveniently located in the medical center area close to shuttle. Laminate wood flooring in living/dining area and bedroom, tile in kitchen and bathroom. Wood burning fireplace, ceiling fan, and all appliances included! Amenities include tennis courts and swimming pool for residents use. Gated community, one covered reserved parking space and ample guest parking. Ready for immediate move-in.
Investor Tools
$94,121
Estimated Property Value
$49,236Estimated Mortgage Balance
$44,885Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$565 /month
Positive
Cash Flow Estimate:
$188 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,049
$94,121
2025
$17,883
$76,238
$94,121
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,049
$94,121
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Conventional
$61,500
No
First
Nov 9, 2016
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$49,236
$44,885
47%
52%
$369/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$369/mo
+$1,031/mo
17.8%
