$117,000
NAL Estimated Property Value781 Country Place Dr Apt 1083, Houston, TX, 77079
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Refrigerator
FlooringTile
Building Information
Year Built1974
Stories1
Land Information
APN1146000030002
SubdivisionSpinnaker Cove Condo Ph 2
Land UseResidential
Legal DescriptionTH 1083 BLDG C .006435 INT COMMON LAND & ELE SPINNAKER COVE CONDO PH 2
Census Tract450302
Assessed Land Value$21,738
Assessed Improvement Value$92,670
Assessment Year2025
About this property
2 Bed | 2 Bath | 1489 Sqft condo for rent. Ground floor level for easy living. Condo is located just minutes from I-10, Westheimer Parkway and Beltway 8. Also close proximity to Energy Corridor which offers a wide range of restaurants, shopping and supermarkets. Unit comes with TWO assigned parking spots located in covered parking garage close to back door. Gated community. Water included in rent. Why lease and apartment when you have so much more? Make the call.
Investor Tools
$117,000
Estimated Property Value
$47,395Estimated Mortgage Balance
$69,605Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$702 /month
Positive
Cash Flow Estimate:
$234 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$164/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,388
$114,408
2025
$21,738
$92,670
$114,408
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,388
$114,408
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bbmc Mortgage Llc
Conventional
$59,200
No
First
Nov 8, 2016
Dec 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$47,395
$71,605
60%
41%
$355/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$355/mo
+$1,245/mo
16.4%
