$72,000
NAL Estimated Property Value8100 Creekbend Dr Apt 163, Houston, TX, 77071
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
Building Information
Year Built1976
Land Information
APN1301840000063
SubdivisionBraeswood Forest Condo
Land UseResidential
Legal DescriptionUNIT 163 .0106 INT COMMON LAND & ELE BRAESWOOD FOREST CONDO AMEND
Census Tract423301
Assessed Land Value$13,097
Assessed Improvement Value$55,836
Assessment Year2025
About this property
Property features 2 bedrooms and 2 full bathrooms with laminate throughout. Open living area. Appliances included. Property sold as-is. 2 other units with the same floorplan also available.
Investor Tools
$72,000
Estimated Property Value
$48,491Estimated Mortgage Balance
$23,509Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$432 /month
Positive
Cash Flow Estimate:
$144 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$145/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,378
$68,933
2025
$13,097
$55,836
$68,933
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,378
$68,933
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wildcat Lending Fund One Lp
Unknown
$53,000
No
First
Nov 23, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$48,491
$20,509
29%
67%
$318/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$643/mo
+$664/mo
21.8%
