$127,007
NAL Estimated Property Value260 El Dorado Blvd Apt 3203, Houston, TX, 77598
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringVinyl
Building Information
Year Built1981
Stories1
Land Information
APN1146650340003
SubdivisionEl Dorado Trace Condo
Land UseResidential
Legal DescriptionTH 3203 BLD KK .00380 INT COMMON LAND & ELE EL DORADO TRACE CONDO
Census Tract341002
Assessed Land Value$24,131
Assessed Improvement Value$102,876
Assessment Year2025
About this property
Immaculate, updated condo ready for it’s next owner! Located on the first floor, this 2 bedroom, 2 bathroom condo offers an open floorplan that is very spacious. Throughout the home you will find laminate flooring, updated granite countertops and an abundance of storage for all your belongings. As a bonus, the washer, dryer, microwave and refrigerator stay with the condo.
Investor Tools
$127,007
Estimated Property Value
$85,747Estimated Mortgage Balance
$41,260Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$762 /month
Positive
Cash Flow Estimate:
$254 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$147/month
$348/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,123
$127,007
2025
$24,131
$102,876
$127,007
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,123
$127,007
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gulf Coast Educators Fcu
Conventional
$96,515
No
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,747
$41,260
32%
68%
$579/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$927/mo
+$543/mo
13.9%
