$145,065
NAL Estimated Property Value260 El Dorado Boulevard 1004, Houston, TX, 77598
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1981
Stories2
Land Information
APN1146650100004
SubdivisionEl Dorado Trace Condo
Land UseResidential
Legal DescriptionTH 1004 BLDG K .00502 INT COMMON LAND & ELE EL DORADO TRACE CONDO
Census Tract341002
Assessed Land Value$27,562
Assessed Improvement Value$117,503
Assessment Year2025
About this property
Unit 1004 boasts many brand new items. New Roof, new hardiplank building structure, new patio fence, new fire-rated walls with fresh paint, 2 new HVAC units and electrical updated to 2022 Texas Code. New cabinets and vanities throughout with granite countertops, fresh carpet upstairs, stainless steel appliances. This 2 story unit is one of the few 3 bedrooms in the complex with a spacious patio and balcony overlooking a newly resurfaced pool. Ready to live the life?
Investor Tools
$145,065
Estimated Property Value
$146,689Estimated Mortgage Balance
$145,065Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,049 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$176/month
$506/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,391
$145,065
2025
$27,562
$117,503
$145,065
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,391
$145,065
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$157,700
No
First
Aug 5, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,689
N/A
0%
101%
$946/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,452/mo
+$18/mo
12.2%
