$142,000
NAL Estimated Property Value2300 Old Spanish Trl Apt 2017, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate
Exterior
Exterior FeaturesBalcony, Courtyard
Building Information
Year Built1983
Land Information
APN1158280040009
SubdivisionRiverwalk Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 2017 BLDG D .334544 INT COMMON LAND & ELE RIVERWALK CONDO PH 1
Census Tract314001
Assessed Land Value$26,208
Assessed Improvement Value$111,728
Assessment Year2025
About this property
LOVELY UNIT IN PRISTINE CONDITION!!! A RARE 2 BDRM UPSTAIRS CORNER UNIT, LAMINATE FLOORS, CROWN MOLDING, GRANITE COUNTER TOPS & TILE BACKSPLASH + STAINLESS APPL. (SMOOTH-TOP OVEN/RANGE), MICROWAVE TO BE PROVIDED. EACH BDRM OPENS TO HOLLYWOOD BATH W/JETTED TUB. WATER PROVIDED. COMPLEX FEATURES LUSH LANDSCAPING, 24-HOUR MANNED GATES, CLUBHOUSE, 3 POOLS, EXERCISE ROOM & SPA AT THE MAIN POOL. SHORT WALK TO THE UT SHUTTLE, UT DENTAL SCHOOL & METRO BUS #60 TO BAYLOR!!! PET FRIENDLY!!
Investor Tools
$142,000
Estimated Property Value
$31,001Estimated Mortgage Balance
$110,999Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$852 /month
Positive
Cash Flow Estimate:
$284 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$291/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,788
$137,936
2025
$26,208
$111,728
$137,936
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,788
$137,936
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Unknown
$75,200
No
First
Nov 11, 2004
Dec 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$31,001
$107,999
77%
22%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
N/A
+$1,670/mo
14.1%
