NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$116,000

NAL Estimated Property Value

3100 Walnut Bend Lane 224, Houston, TX, 77042

Off Market

1 Beds

1 Bath

1,012 Sq Ft

Condos / Townhouses

$113.64 / sqft

Built in 1982

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

Building Information

Year Built1981

Stories1

Land Information

APN1149110140006

SubdivisionTerra Courtyard Condos Ph 3

Land UseResidential

Legal DescriptionTH 224 BLDG F .00719 INT COMMON LAND & ELE TERRA COURTYARD CONDOS PH 3

Census Tract452204

Assessed Land Value$21,539

Assessed Improvement Value$91,824

Assessment Year2025

About this property

Tastefully remodeled condo located in a quiet condominium complex located in Houston's Westchase District! Repairs/upgrades that have been completed are: New electrical box, new vanity in the bathroom, new granite countertop in bathroom, new cabinet's and granite countertops in kitchen, new flooring throughout entire unit, completely repainted, with a new HVAC! The unit is technically a 1 bedroom 1 bath, however has a study upstairs with a closet that could be used as a second bedroom if preferred. Do not miss this chance to buy a cozy remodeled condo in a great part of Houston! View today before it's gone!

Investor Tools

$116,000

Estimated Property Value

$50,415Estimated Mortgage Balance

$65,585Estimated Equity

56% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$696 /month

Positive

Cash Flow Estimate:

$232 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$168/month

$255/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,436

$113,363

2025

$21,539

$91,824

$113,363

Tax History

Year

Tax Paid

Assessed Value

2024

$1,436

$113,363

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$55,000

First

Dec 6, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$50,415

$65,585

56%

43%

$330/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,200/mo

$585/mo

+$615/mo

12.4%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area