$225,000
NAL Estimated Property Value323 Remington Harbor Court, Houston, TX, 77073
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size4,199 sqft
Building Information
Year Built2006
Garage Spaces1
Land Information
APN1270150020006
Lot Number6
SubdivisionRemington Ranch
Land UseResidential
Legal DescriptionLT 6 BLK 2 REMINGTON RANCH SEC 15
Census Tract240707
Assessed Land Value$39,798
Assessed Improvement Value$162,109
Assessment Year2025
Investor Tools
$225,000
Estimated Property Value
$210,159Estimated Mortgage Balance
$14,841Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$263/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,030
$201,907
2025
$39,798
$162,109
$201,907
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,030
$201,907
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mission Street M Holdings Llc
Purchase Money Mortgage
$228,000
No
First
Mar 10, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,159
$14,841
6%
93%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,067/mo
$-345/mo
9.2%
