$133,146
NAL Estimated Property Value8299 Kingsbrook Rd Apt 277, Houston, TX, 77024
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Refrigerator, Dishwasher
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony, Courtyard
Building Information
Year Built1964
Stories1
Land Information
APN1132460000008
SubdivisionBayou Bend Townhomes
Land UseResidential
Legal DescriptionTH 277 BLDG Q .005381 INT COMMON LAND & ELE BAYOU BEND T/H CONDO
Census Tract430200
Assessed Land Value$25,298
Assessed Improvement Value$107,848
Assessment Year2025
About this property
This Memorial 1 bedroom condo features laminate and tile flooring, loads of closet space, nice sized living/dining area, and updated bath with gorgeous shower. Pool and treed views. Located minutes from Memorial Park, Downtown, and Uptown. Residents enjoy amenities including 2 pools, 3 laundry facilities, and 1 covered parking space. All utilities, cable, courtesy patrol, insurance, and exterior included in the maintenance fee. Call to see today!
Investor Tools
$133,146
Estimated Property Value
$104,350Estimated Mortgage Balance
$28,796Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$799 /month
Positive
Cash Flow Estimate:
$266 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$181/month
$379/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,502
$133,146
2025
$25,298
$107,848
$133,146
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,502
$133,146
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$98,000
No
First
Apr 4, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,350
$28,796
21%
78%
$678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$1,057/mo
+$543/mo
14.4%
