$126,000
NAL Estimated Property Value3525 Sage Rd Apt 312, Houston, TX, 77056
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer, Oven
FlooringTerrazzo
Exterior
Exterior FeaturesPlayground, Storage, Balcony
Building Information
Year Built1985
Land Information
APN1167020030012
Subdivision3525 Sage Condo 4th Amend
Land UseResidential
Legal DescriptionUNIT 312 FLR 3 .0026 INT COMMON LAND & ELE 3525 SAGE CONDO 4TH AMEND
Census Tract431901
Assessed Land Value$23,780
Assessed Improvement Value$101,376
Assessment Year2025
About this property
Withing walking distance of the Galleria, Restaurants, Entertainment. Incredible opportunity to move right in. Priced to sell fast
Investor Tools
$126,000
Estimated Property Value
$120,487Estimated Mortgage Balance
$5,513Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$804 /month
Positive
Cash Flow Estimate:
$268 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$177/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,499
$125,156
2025
$23,780
$101,376
$125,156
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,499
$125,156
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$130,000
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,487
$16,513
12%
96%
$780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,230/mo
+$410/mo
15.6%
