$162,538
NAL Estimated Property Value8221 Kingsbrook Rd Apt 106, Houston, TX, 77024
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Dishwasher
Building Information
Year Built1964
Stories1
Land Information
APN1132340000001
SubdivisionBayou Bend Townhomes
Land UseResidential
Legal DescriptionTH 106 BLDG E .005220 INT COMMON LAND & ELE BAYOU BEND T/H CONDO
Census Tract430200
Assessed Land Value$30,882
Assessed Improvement Value$131,656
Assessment Year2025
About this property
All bills paid downstairs apartment, zoned to the reputable Hunters Elementary, Spring Branch Middle and Memorial High Schools. Located in the memorial area, the unit is located minutes from the Galleria, a short drive from Downtown Houston as well as City Center. Easy access to I10 and 610. The unit comes with a personal deck/patio, granite counters in the kitchen and all laminate floors for ease of cleaning.
Investor Tools
$162,538
Estimated Property Value
$93,841Estimated Mortgage Balance
$68,697Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$975 /month
Positive
Cash Flow Estimate:
$325 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$220/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,833
$162,538
2025
$30,882
$131,656
$162,538
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,833
$162,538
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$101,250
No
First
Jun 3, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,841
$68,697
42%
58%
$608/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$608/mo
+$992/mo
11.8%
