$169,141
NAL Estimated Property Value2300 Old Spanish Trail 2014, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony, Courtyard
Building Information
Year Built1983
Land Information
APN1158280030006
SubdivisionRiverwalk Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 2014 BLDG C .372766 INT COMMON LAND & ELE RIVERWALK CONDO PH 1
Census Tract314001
Assessed Land Value$32,137
Assessed Improvement Value$137,004
Assessment Year2025
Investor Tools
$169,141
Estimated Property Value
$222,438Estimated Mortgage Balance
$169,141Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,015 /month
Positive
Cash Flow Estimate:
$338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$360/month
$411/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,469
$169,141
2025
$32,137
$137,004
$169,141
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,469
$169,141
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Unknown
$120,000
No
First
Jun 9, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,438
N/A
0%
132%
$1,440/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$1,851/mo
$-451/mo
9.9%
