$82,000
NAL Estimated Property Value6161 Reims Rd Apt 611, Houston, TX, 77036
$83,527 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Building Information
Year Built1977
Stories1
Land Information
APN1141650010012
SubdivisionSummerset Landing Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 611 BLDG F .004545 INT COMMON LAND & ELE SUMMERSET LANDING CONDO PH 2
Census Tract432806
Assessed Land Value$13,690
Assessed Improvement Value$58,365
Assessment Year2025
About this property
Conveniently located stater home with 2 bedrooms, 2 baths and laminated wood flooring. Remodeled kitchen with new counter top. Ceiling fans in all rooms. Washer and dryer hook ups. Clean and move-in ready. Approximate measurements. Built in 1977, this Townhouse/Condo - Condominium property is spacious with 934 sq ft of living space.
Investor Tools
$82,000
Estimated Property Value
$63,101Estimated Mortgage Balance
$18,899Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$83,527
Rent-to-Value Ratio: 0.72%
Rent Estimate
$539 /month
Positive
Cash Flow Estimate:
$180 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$122/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$72,055
2025
$13,690
$58,365
$72,055
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$72,055
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Giao Pham
Purchase Money Mortgage
$63,750
No
First
Oct 15, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$63,101
$18,899
23%
77%
$383/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$658/mo
+$649/mo
19.1%
