$119,000
855 Augusta Drive 27, Houston, TX, 77057
On Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Oven, Electric Range, Dryer, Washer/Dryer Stacked, Washer, Dishwasher, Washer/Dryer
FlooringCarpet, Tile
Building Information
Year Built1977
Stories1
Land Information
APN1119370000009
SubdivisionThe Grovewood Condo
Land UseResidential
Legal DescriptionUNIT 65 BLDG D .010416 INT COMMON LAND & ELE THE GROVEWOOD CONDO
Census Tract431506
Assessed Land Value$33,675
Assessed Improvement Value$143,561
Assessment Year2025
About this property
Renovated downstairs 1 bedroom, 1 bath unit with patio in desirable Grovewood. Kitchen renovation in 2024 including cabinets, counter tops, flooring and sink. Sizable bedroom with walk-in closet. Bathroom with replaced flooring and tub/shower and additional storage space. HVAC replaced in 2024. Covered patio and covered assigned parking. Adorable, well-maintained community with pool and several courtyards. Minutes from the Galleria, 610 and close to numerous parks, restaurants and shopping!
Investor Tools
$140,451Estimated Mortgage Balance
$38,549Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
$353/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,570
$177,236
2025
$33,675
$143,561
$177,236
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,570
$177,236
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$146,400
No
First
Feb 5, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,451
$38,549
21%
78%
$878/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$1,231/mo
+$309/mo
10.3%
