$126,175
NAL Estimated Property Value260 El Dorado Boulevard 2604, Houston, TX, 77598
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony, Storage
Building Information
Year Built1981
Stories1
Land Information
APN1146650260004
SubdivisionEl Dorado Trace Condo
Land UseResidential
Legal DescriptionTH 2604 BLDG CC .00347 INT COMMON LAND & ELE EL DORADO TRACE CONDO
Census Tract341002
Assessed Land Value$23,973
Assessed Improvement Value$102,202
Assessment Year2025
About this property
Pristine two bedroom/two bath condo in move-in ready condition! This beautifully updated home features fresh paint, walk-in closets, granite counters, decorative fireplace, easy to maintain vinyl wood plank floors, Nest thermostat, energy efficient radiant barrier in attic, solar screens, private balcony and much more! Washer/Dryer/Refrigerator remain. Lots of natural light. Two covered parking spaces. Close to shopping and restaurants. Easy access to I-45. Award winning CCISD schools.
Investor Tools
$126,175
Estimated Property Value
$225,876Estimated Mortgage Balance
$126,175Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$757 /month
Positive
Cash Flow Estimate:
$252 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$142/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,078
$126,175
2025
$23,973
$102,202
$126,175
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,078
$126,175
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$116,400
No
First
Sep 12, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,876
N/A
0%
179%
$1,396/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,746/mo
$-276/mo
14.0%
