$182,000
NAL Estimated Property Value3821 Tanglewilde Street, Houston, TX, 77063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Washer/Dryer
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1980
Stories2
Land Information
APN1148650020001
SubdivisionBrandy Creek Condo
Land UseResidential
Legal DescriptionUNIT 3821 BLDG B .015160 INT COMMON LAND & ELE BRANDY CREEK CONDO
Census Tract432501
Assessed Land Value$32,436
Assessed Improvement Value$138,280
Assessment Year2025
About this property
Beautiful, spacious two story end unit with 3 Bedrooms & 2 Full Baths, AC recently replaced, ideally located near I-10, Beltway 8, Energy Corridor and minutes away from Memorial City & City Center Malls. Desirable layout with Master Bed and Living Room downstairs, and two bedrooms upstairs. Double ceiling Living room with fireplace, wood look flooring throughout (no carpets) and abundant natural light overlooking large private patio. The unit comes with an assigned covered parking space. This private complex has gated entrance and guest parking.
Investor Tools
$182,000
Estimated Property Value
$162,194Estimated Mortgage Balance
$19,806Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,109 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$361/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,427
$170,716
2025
$32,436
$138,280
$170,716
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,427
$170,716
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community Resource Cu
Conventional
$175,000
No
First
Jun 8, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,194
$19,806
10%
89%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$1,425/mo
+$555/mo
13.1%
