$456,000
NAL Estimated Property Value2701 Westheimer Road 5E, Houston, TX, 77098
Off Market
Property Lead Type:
High EquityVacant Homes
Highlights
Interior
AppliancesDisposal, Convection Oven, Electric Oven, Microwave, Electric Cooktop, Refrigerator, Dishwasher
FlooringConcrete, Marble
Exterior
Exterior FeaturesStorage
Building Information
Year Built1963
Stories1
Land Information
APN1147210050005
Land UseResidential
Legal DescriptionUNIT 5E BLDG 5 THE REGENCY HOUSE CONDO
Census Tract411001
Assessed Land Value$83,444
Assessed Improvement Value$355,733
Assessment Year2025
About this property
Fabulous unit w/black marble entry, painted concrete floors, sleek kitchen w/gorgeous Carrera Marble countertops/backsplash, movable Calcutta Marble island, Grohe faucet/Blanco stainless sink, KitchenAid appliances. Sumptuous bath w/Statuary White + Carrera Marble walls/shower, LACAVA chrome fixtures/Roburn 4''D in-wall mirrors/cabinet w/light/defogger. Custom Elfa closets, lush grounds, south lawn/Greenway Plaza views, basement storage closet. ALL utilities incl in HOA fee
Investor Tools
$456,000
Estimated Property Value
$337,422Estimated Mortgage Balance
$118,578Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,736 /month
Positive
Cash Flow Estimate:
$912 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$743/month
$1,247/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,633
$439,177
2025
$83,444
$355,733
$439,177
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,633
$439,177
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citibank Na
Conventional
$350,000
No
First
May 1, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$337,422
$118,578
26%
74%
$2,099/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$3,346/mo
$-1,386/mo
5.2%
