$120,000
NAL Estimated Property Value2323 Fairwind Dr Apt 861, Houston, TX, 77062
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate
Building Information
Year Built1984
Land Information
APN1159130080004
SubdivisionThe Cloister Condo
Land UseResidential
Legal DescriptionUNIT 861 BLDG H 1.08405 INT COMMON LAND & ELE THE CLOISTER CONDO
Census Tract340501
Assessed Land Value$21,422
Assessed Improvement Value$91,323
Assessment Year2025
About this property
Owner/Agent, All applicants over 18 yrs must submit application, credit and criminal background check thru MySmart Move
Investor Tools
$120,000
Estimated Property Value
$0Estimated Mortgage Balance
$120,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$720 /month
Positive
Cash Flow Estimate:
$240 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,349
$112,745
2025
$21,422
$91,323
$112,745
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,349
$112,745
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$119,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
N/A
+$1,095/mo
10.9%
