$213,000
NAL Estimated Property Value5200 Weslayan Street A102, Houston, TX, 77005
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Microwave, Electric Range, Free-Standing Range, Dryer, Washer/Dryer Stacked, Washer, Dishwasher, Oven
Building Information
Year Built1982
Stories1
Land Information
APN1153520010014
SubdivisionThe Weslayan Condo
Land UseResidential
Legal DescriptionUNIT 114 BLDG A .9479 INT COMMON LAND & ELE THE WESLAYAN CONDO
Census Tract411801
Assessed Land Value$34,711
Assessed Improvement Value$147,977
Assessment Year2025
About this property
Rare condo opportunity in-town, gated mid-rise. 1st floor unit with loads of natural light that comes through unique two patio unit and it's waiting for your personal touches! Very quiet community with many tong-term neighbors that offers a sparkling pool; assigned underground parking; extra storage closet in garage; plenty of street parking for guests. Shops, restaurants, and grocery stores all around. East access to I69, Greenway Plaza, Galleria, Downtown, and Med Center.
Investor Tools
$213,000
Estimated Property Value
$58,136Estimated Mortgage Balance
$154,864Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,278 /month
Positive
Cash Flow Estimate:
$426 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$273/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,207
$182,688
2025
$34,711
$147,977
$182,688
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,207
$182,688
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$62,500
No
First
Aug 10, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$58,136
$154,864
72%
27%
$375/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$795/mo
+$845/mo
9.2%
