$287,327
NAL Estimated Property Value8654 Connaught Garden Dr, Houston, TX, 77083
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
FlooringTile
Exterior
Lot Size6,299 sqft
Building Information
Year Built1981
Stories2
Garage Spaces2
Land Information
APN1148860030016
Lot Number16
SubdivisionOlympia
Land UseResidential
Legal DescriptionLT 16 BLK 3 OLYMPIA SEC 1
Census Tract453901
Assessed Land Value$53,550
Assessed Improvement Value$233,777
Assessment Year2025
About this property
THIS HOUSE HAS A GREAT POTENTIAL - 4/5 BEDROOMS, 2.5 BATHS AND 2 CAR DETACHED GARAGE 2 STOREY HOUSE. FRESHLY PAINTED INSIDE WALLS, DOORS AND WINDOWS. ALSO LEFT, FRONT AND RIGHT SIDE EXTERIOR FRESHLY PAINTED. NEED TLC AND GREAT REMODELING IDEAS FOR BATHS AND KITCHEN. WILL BE SOLD AS-IS. SELLERS WILL NOT DO ANY REPAIRS OR PAY FOR IT.
Investor Tools
$287,327
Estimated Property Value
$185,509Estimated Mortgage Balance
$101,818Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,724 /month
Positive
Cash Flow Estimate:
$575 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,728
$287,327
2025
$53,550
$233,777
$287,327
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,728
$287,327
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hung Duc Nguyen
Seller Carryback / Seller Financing / Seller Take-Back
$190,000
No
First
Jan 31, 2025
Feb 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,509
$101,818
35%
65%
$1,140/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,540/mo
+$686/mo
9.3%
