$324,000
NAL Estimated Property Value2200 Willowick Road 4G, Houston, TX, 77027
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1963
Stories1
Land Information
APN1115830000007
SubdivisionThe Willowick Condo Amend
Land UseResidential
Legal DescriptionUNIT 4G BLDG A .0054 INT COMMON LAND & ELE THE WILLOWICK CONDO AMEND
Census Tract411400
Assessed Land Value$53,046
Assessed Improvement Value$226,144
Assessment Year2025
About this property
Popular one bedroom one bathroom unit in sought after the Willowick. Unit overlooks pool. garden, and River Oaks. North facing unit with lots of natural light. Three months of assessment to reserve fund. Building has first right of refusal. The Willowick has lots of great amenities such as guest suites, central laundry, fitness room, assigned parking, and 24 hour security.
Investor Tools
$324,000
Estimated Property Value
$0Estimated Mortgage Balance
$324,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$217/month
$1,013/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$981
$279,190
2025
$53,046
$226,144
$279,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$981
$279,190
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$324,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,013/mo
+$627/mo
6.1%
