$199,886
NAL Estimated Property Value2512 Tarrytown Mall # 71, Houston, TX, 77057
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Ice Maker, Oven, Microwave, Electric Range, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringLaminate
Exterior
Exterior FeaturesCourtyard
Building Information
Year Built1964
Stories2
Garage Spaces1
Land Information
APN0970580000071
SubdivisionBriargrove T/H Condo
Land UseResidential
Legal DescriptionUNIT 71 BLDG K .011235 INT COMMON LAND & ELE BRIARGROVE T/H CONDO
Census Tract431302
Assessed Land Value$100,000
Assessed Improvement Value$99,886
Assessment Year2025
About this property
Welcome to this delightful 2 bed 1.5 bath townhome unit. The bright kitchen features granite countertops. The dining area and spacious living offers natural light let in by large windows. Upstairs, you will find one bedroom with natural light and ample closets with built-ins. The second one can be a guest room/office. The full bathroom is new. A private patio and garage await this quiet area. Owner has a real estate license in TX.
Investor Tools
$199,886
Estimated Property Value
$125,446Estimated Mortgage Balance
$74,440Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,199 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$86/month
$416/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$33
$199,886
2025
$100,000
$99,886
$199,886
No
Tax History
Year
Tax Paid
Assessed Value
2024
$33
$199,886
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$127,500
No
First
Jun 2, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,446
$74,440
37%
63%
$765/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$1,181/mo
+$359/mo
9.2%
