$139,919
NAL Estimated Property Value3525 Sage Road 817, Houston, TX, 77056
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringCarpet, Tile, Wood
Building Information
Year Built1985
Land Information
APN1167020080017
Subdivision3525 Sage Condo 4th Amend
Land UseResidential
Legal DescriptionUNIT 817 FLR 8 .0029 INT COMMON LAND & ELE 3525 SAGE CONDO 4TH AMEND
Census Tract431901
Assessed Land Value$26,585
Assessed Improvement Value$113,334
Assessment Year2025
About this property
Updated unit. 8th floor, good view. Granite in kitchen, stainless appliances. Wood floor. Full size washer / dryer. Small storage in garage is included. Assigned two parking. AC replaced 8/2021.
Investor Tools
$139,919
Estimated Property Value
$132,228Estimated Mortgage Balance
$7,691Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$899 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
$370/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,302
$139,919
2025
$26,585
$113,334
$139,919
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,302
$139,919
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Savings Bank
Conventional
$145,350
No
First
Aug 27, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,228
$7,691
5%
95%
$872/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,242/mo
+$398/mo
14.1%
