$96,000
NAL Estimated Property Value2750 Holly Hall St Apt 104, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Building Information
Year Built1983
Land Information
APN1158200010004
SubdivisionBriarwick Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 104 BLDG A .732 INT COMMON LAND & ELE BRIARWICK CONDO PH 1
Census Tract313902
Assessed Land Value$16,171
Assessed Improvement Value$68,942
Assessment Year2025
About this property
Bright 1 bedroom, 1 bath located near Texas Med Center, Hwy 288, shopping and more. Done in neutral colors, second level unit features large walk-in closet, washer and dryer in unit, ceiling fans in bedroom. Refrigerator, washer/dryer included.
Investor Tools
$96,000
Estimated Property Value
$67,355Estimated Mortgage Balance
$28,645Estimated Equity
31% 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
$112/month
$234/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$867
$85,113
2025
$16,171
$68,942
$85,113
No
Tax History
Year
Tax Paid
Assessed Value
2024
$867
$85,113
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Fha
$75,506
Yes
First
Oct 29, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,355
$31,645
31%
70%
$453/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$687/mo
+$713/mo
17.5%
