$281,356
NAL Estimated Property Value3006 Brookdale Dr, Houston, TX, 77339
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringLaminate, Tile, Wood
Exterior
Lot Size8,398 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN1098200000005
Lot Number5
SubdivisionElm Grove Village
Land UseResidential
Legal DescriptionLT 5 BLK 6 ELM GROVE VILLAGE SEC 1
Census Tract251402
Assessed Land Value$65,475
Assessed Improvement Value$215,881
Assessment Year2025
About this property
Fall in love with this neighborhood gem offering a 4 bedroom, 2 bath split floor plan with a sparkling newly plastered salt water pool! Weekly pool service is included. This home features a gas log fireplace, oversized 2 car garage & a covered back patio for entertaining. Ready for immediate move in*
Investor Tools
$281,356
Estimated Property Value
$178,117Estimated Mortgage Balance
$103,239Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,688 /month
Positive
Cash Flow Estimate:
$563 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,186
$281,356
2025
$65,475
$215,881
$281,356
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,186
$281,356
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$197,698
Yes
First
Mar 8, 2021
Apr 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,117
$103,239
36%
63%
$1,186/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,186/mo
+$1,484/mo
11.4%
