$139,044
NAL Estimated Property Value260 El Dorado Blvd Apt 2914, Houston, TX, 77598
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher, Refrigerator
FlooringLaminate, Tile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1981
Stories1
Land Information
APN1146650310006
SubdivisionEl Dorado Trace Condo
Land UseResidential
Legal DescriptionTH 2914 BLDG GG .00358 INT COMMON LAND & ELE EL DORADO TRACE CONDO
Census Tract341002
Assessed Land Value$26,418
Assessed Improvement Value$112,626
Assessment Year2025
About this property
Excellent condition unit. 2 bedrooms and 2 bathrooms . Remodeled bathroom. No carpet .. washer/dryer and fridge are included . Quiet excellent Comunity Roof was replace in 2021 Pool view, complex has 4 pools available for owners . The club house includes a gym , a party hall , an inside kitchen and work desks .
Investor Tools
$139,044
Estimated Property Value
$127,656Estimated Mortgage Balance
$11,388Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$834 /month
Positive
Cash Flow Estimate:
$278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,310
$139,044
2025
$26,418
$112,626
$139,044
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,310
$139,044
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$130,950
No
First
Dec 13, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,656
$11,388
8%
92%
$786/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,186/mo
+$284/mo
12.7%
