$121,000
NAL Estimated Property Value4627 Wild Indigo St Apt 613, Houston, TX, 77027
$127,291 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Electric Cooktop, Electric Range, Dryer, Washer, Dishwasher, Refrigerator
FlooringCarpet, Tile
Building Information
Year Built1970
Stories1
Land Information
APN1142220350024
SubdivisionNew Castle At Town Plaza Ph 2
Land UseResidential
Legal DescriptionUNIT 613 BLDG 35 NEW CASTLE AT TOWN PLAZA PH 2
Census Tract411700
Assessed Land Value$20,857
Assessed Improvement Value$88,919
Assessment Year2025
About this property
BEAUTIFULLY DONE 2 BEDROOM SPLIT PLAN NEAR POOL IN THIS NICELY LANDSCAPED AND MAINTAINED CONDOMINIUM PROJECT NEAR GALLERIA, GREENWAY PLAZA AND BELLAIRE WITH CLOSE ACCESS TO 59 AND 610. fURNITURE IS NEGOTIABLE IF WANTED.
Investor Tools
$121,000
Estimated Property Value
$74,566Estimated Mortgage Balance
$46,434Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$127,290
Rent-to-Value Ratio: 0.72%
Rent Estimate
$726 /month
Positive
Cash Flow Estimate:
$242 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$294/month
$613/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,923
$109,776
2025
$20,857
$88,919
$109,776
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,923
$109,776
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Bank
Credit Line (Revolving) / Heloc
$75,000
No
First
Jan 14, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,566
$58,434
43%
62%
$450/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,063/mo
+$897/mo
19.4%
