$96,000
NAL Estimated Property Value260 El Dorado Boulevard 1506, Houston, TX, 77598
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher, Washer/Dryer, Oven
FlooringCarpet, Laminate
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1981
Stories1
Land Information
APN1146650140006
SubdivisionEl Dorado Trace Condo
Land UseResidential
Legal DescriptionTH 1506 BLDG P .00297 INT COMMON LAND & ELE EL DORADO TRACE CONDO
Census Tract341002
Assessed Land Value$17,698
Assessed Improvement Value$75,448
Assessment Year2025
About this property
Immaculate, condo ready for it’s next owner! Located on the second floor, this 1 bedroom, 1 bathroom, with a bonus flex room offers a well designed floorplan that is very spacious. Throughout the home you will find laminate flooring with carpet in the bedroom and flex room. In addition, the condo offers an abundance of storage for all your belongings.
Investor Tools
$96,000
Estimated Property Value
$79,460Estimated Mortgage Balance
$16,540Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$576 /month
Positive
Cash Flow Estimate:
$192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$114/month
$268/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$893
$93,146
2025
$17,698
$75,448
$93,146
No
Tax History
Year
Tax Paid
Assessed Value
2024
$893
$93,146
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$86,850
No
First
Nov 17, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,460
$16,540
17%
83%
$521/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,230/mo
$789/mo
+$441/mo
15.4%
