$1,600
781 Country Place Dr Apt 1051, Houston, TX, 77079
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Refrigerator, Dishwasher
Building Information
Year Built1974
Stories1
Garage Spaces1
Land Information
APN1146000050003
SubdivisionSpinnaker Cove Condo Ph 2
Land UseResidential
Legal DescriptionTH 1051 BLDG E .005690 INT COMMON LAND & ELE SPINNAKER COVE CONDO PH 2
Census Tract450302
Assessed Land Value$20,232
Assessed Improvement Value$86,250
Assessment Year2025
Investor Tools
$213,513Estimated Mortgage Balance
$152,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$912 /month
Positive
Cash Flow Estimate:
$304 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$169/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,273
$106,482
2025
$20,232
$86,250
$106,482
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,273
$106,482
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mercantil Bank Na
Purchase Money Mortgage
$255,000
No
First
Jul 24, 2018
Jul 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,513
N/A
0%
140%
$1,529/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$1,529/mo
+$71/mo
12.6%
