$210,000
NAL Estimated Property Value318 Brompton Court, Highlands, TX, 77562
$210,839 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range
FlooringCarpet, Laminate, Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN1151750030069
Lot Number69
SubdivisionHighland Woods
Land UseResidential
Legal DescriptionLT 69 BLK 3 HIGHLAND WOODS SEC 2
Census Tract252901
Assessed Land Value$41,400
Assessed Improvement Value$130,306
Assessment Year2025
About this property
This diamond in the rough includes a spacious kitchen with breakfast bar overlooks living area with gas fireplace, high ceilings, and plenty of natural light - split bedroom plan has primary bedroom in front with separate tub & shower, dual sinks, & his/her closets - secondary bedrooms in rear of home - some updates including most interior doors, primary bath floors, 1 bedroom flooring, & Nest thermostat
Investor Tools
$210,000
Estimated Property Value
$245,887,435Estimated Mortgage Balance
$210,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$210,838
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$184/month
$212/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,160
$171,706
2025
$41,400
$130,306
$171,706
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,160
$171,706
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goldman Sachs Mortgage Company
Commercial
$267,752,000
No
First
Jan 28, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,887,435
N/A
0%
117089%
$1,605,309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,605,521/mo
$-1,603,799/mo
9.8%
