$132,000
NAL Estimated Property Value7600 Burgoyne Rd Unit 149, Houston, TX, 77063
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringTile
Exterior
Exterior FeaturesCourtyard
Building Information
Year Built1965
Stories1
Land Information
APN1102670000029
SubdivisionBaxter House Condo
Land UseResidential
Legal DescriptionUNIT 149 BLDG A .011500 INT COMMON LAND & ELE BAXTER HOUSE CONDO
Census Tract431204
Assessed Land Value$21,103
Assessed Improvement Value$89,967
Assessment Year2025
About this property
HOA INCLUDES MONTHLY ELECTRICTY, WATER, sewer, AC Repair, Water Heater, Lawn, Trash and also includes Building Insurance and CLUBHOUSE usage. The condo is VERY INVITING with NATURAL LIGHTING throughout home. Has 2 convenient entrances and 2 convenient designated carports. The Primary room is VERY SPACIOUS and has a LARGE WALK-IN CLOSET. This quiet community offers a POOL, CLUBHOUSE, BEAUTIFUL COURTYARD and AMAZING LANDSCAPING. Come see this AMAZING condo and take advantage of ALL BILLS PAID!! Washer, Dryer, Refrigerator and Stove ALL INCULDED!!
Investor Tools
$132,000
Estimated Property Value
$91,933Estimated Mortgage Balance
$40,067Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$792 /month
Positive
Cash Flow Estimate:
$264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$161/month
$488/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,266
$111,070
2025
$21,103
$89,967
$111,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,266
$111,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$101,250
No
First
Jul 23, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,933
$41,067
30%
70%
$608/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,500/mo
$1,096/mo
+$404/mo
13.6%
