$172,000
NAL Estimated Property Value2255 Braeswood Park Drive 116, Houston, TX, 77030
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1983
Land Information
APN1274410000016
SubdivisionBraeswood Park
Land UseResidential
Legal DescriptionUNIT 116 .0045 INT COMMON LAND & ELE BRAESWOOD PARK CONDO
Census Tract314402
Assessed Land Value$30,622
Assessed Improvement Value$130,545
Assessment Year2025
About this property
Must See! Virtual tour available. 2nd Level Living Home with 2 bedroom 2 bathroom and Big Balcony at Gated Community! Beautiful Floor Plan. Kitchen with Custom Cabinets! A lot of Windows invite fresh air/natural light in. Pet-Friendly Gated community. Amenities include Pool, Fitness Room, and Clubhouse. Walking distance to public transportation, Kroger, many restaurants and NRG stadium. Minutes drive to Rice University and Texas Medical Center. Zoned to acclaimed Roberts Elementary School and Bellaire High school. Call for today.
Investor Tools
$172,000
Estimated Property Value
$116,137Estimated Mortgage Balance
$55,863Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
$415/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,975
$161,167
2025
$30,622
$130,545
$161,167
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,975
$161,167
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$117,455
No
First
Jun 2, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,137
$55,863
32%
68%
$705/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,770/mo
$1,120/mo
+$650/mo
12.3%
