$120,000
NAL Estimated Property Value4001 Nasa Parkway 221, Seabrook, TX, 77586
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher, Washer/Dryer
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1145760020019
SubdivisionLakeshore Condo
Land UseResidential
Legal DescriptionTH 221 BLDG B .00870 INT COMMON LAND & ELE LAKESHORE CONDO
Census Tract341502
Assessed Land Value$20,157
Assessed Improvement Value$85,933
Assessment Year2025
About this property
Beautiful condo located minutes from NASA, Clear Lake and Kemah Boardwalk. Dining/Living combo with cozy wood burning fireplace and covered patio with extra storage space, waterfront views, with a large pier and pool!. HOA dues cover water, sewer, exterior/grounds maintenance and basic cable. The assigned parking space is 53 and there is a storage unit directly in front of the parking space that is included. All appliances included washer/dryer and new refrigerator "in-unit laundry"(2020 year old/ side-by-side doors)!!!
Investor Tools
$120,000
Estimated Property Value
$83,947Estimated Mortgage Balance
$36,053Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$720 /month
Positive
Cash Flow Estimate:
$240 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$163/month
$343/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,357
$106,090
2025
$20,157
$85,933
$106,090
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,357
$106,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$86,520
No
First
Sep 25, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$83,947
$36,053
30%
70%
$519/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,190/mo
$862/mo
+$328/mo
11.9%
