$360,000
NAL Estimated Property Value351 Lakeside Ln Apt 113, Houston, TX, 77058
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN1134120010014
SubdivisionBayfront Towers Condo
Land UseResidential
Legal DescriptionTH 113 BLDG A 1/74 INT COMMON LAND & ELE BAYFRONT TOWERS CONDO
Census Tract341204
Assessed Land Value$51,956
Assessed Improvement Value$221,497
Assessment Year2025
About this property
This unit is immaculate. Meticulously cared for. New and updated everything. New HVAC, Newly painted. New windows, Beautifully updated floors, chefs kitchen with quartz countertops, baths with beautiful fixtures, tile, and quartz countertops. Custom built closets. Gorgeous plantation shutters throughout the home on every window and door. Huge wrap around balcony overlooking the pool and amazing multi-million dollar views of Clear Lake. All appliances convey.
Investor Tools
$360,000
Estimated Property Value
$151,952Estimated Mortgage Balance
$208,048Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,310 /month
Positive
Cash Flow Estimate:
$770 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
$928/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,264
$273,453
2025
$51,956
$221,497
$273,453
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,264
$273,453
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$170,000
No
First
Nov 18, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,952
$213,048
58%
42%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$1,948/mo
$-478/mo
4.9%
