$305,000
NAL Estimated Property Value5925 Almeda Road 10907, Houston, TX, 77004
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Washer, Dishwasher, Washer/Dryer, Refrigerator
FlooringConcrete, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2006
Land Information
APN1301020010041
SubdivisionMosaic Residential North Condo 2nd Amend
Land UseResidential
Legal DescriptionUNIT 10907 .0020 INT COMMON LAND & ELE MOSAIC RESIDENTIAL NORTH CONDO 2ND AMEND
Census Tract312603
Assessed Land Value$57,778
Assessed Improvement Value$246,317
Assessment Year2025
About this property
This beautiful 9th floor 1 bed/1 bath features gorgeous views with open breakfast bar/kitchen, beautiful wood cabinets and stainless steel appliances. Built-in desk area. The Mosaic provides the finest in luxury owner services with 24 hour valet, concierge, business center & coffee lounge. Fitness Center has boxing gym, steam/dry sauna, showers & views of Hermann Park. Theater room, 1-acre pool deck with hot tub, cabanas, outdoor kitchen & fire pits. Complementary shuttle service to TX Medical Center.
Investor Tools
$305,000
Estimated Property Value
$166,876Estimated Mortgage Balance
$138,124Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$411/month
$447/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,403
$304,095
2025
$57,778
$246,317
$304,095
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,403
$304,095
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$184,500
No
First
May 19, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,876
$138,124
45%
55%
$1,107/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$1,554/mo
$-459/mo
4.3%
