$112,000
NAL Estimated Property Value4647 Wild Indigo St Apt 357, Houston, TX, 77027
Off Market
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Range, Free-Standing Range, Refrigerator, Dishwasher, Washer/Dryer
FlooringTile, Wood
Building Information
Year Built1970
Stories1
Land Information
APN1142220210014
SubdivisionNew Castle At Town Plaza Ph 2
Land UseResidential
Legal DescriptionUNIT 357 BLDG 21 NEW CASTLE AT TOWN PLAZA PH 2
Census Tract411700
Assessed Land Value$20,451
Assessed Improvement Value$87,185
Assessment Year2025
About this property
Clean updated unit with working fireplace, stainless appliances and new( october) A/C. Located inner loop in nice community. Hoa's include electric. cable. water/trash. maintenance and insurance.
Investor Tools
$112,000
Estimated Property Value
$97,378Estimated Mortgage Balance
$14,622Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$672 /month
Positive
Cash Flow Estimate:
$224 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$135/month
$419/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,057
$107,636
2025
$20,451
$87,185
$107,636
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,057
$107,636
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Draper & Kramer Mortgage Corp
Conventional
$104,500
No
First
Sep 20, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,378
$10,258
9%
87%
$627/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,046/mo
+$594/mo
17.6%
