$115,506
NAL Estimated Property Value8787 Brae Acres Rd Apt 817, Houston, TX, 77074
Off Market
Highlights
Interior
Building Information
Year Built1983
Stories1
Land Information
APN1153620080017
SubdivisionBrae Acres T/H Condo
Land UseResidential
Legal DescriptionTH 817 BLDG H .00834 INT COMMON LAND & ELE BRAE ACRES T/H CONDO AMEND
Census Tract422800
Assessed Land Value$21,946
Assessed Improvement Value$93,560
Assessment Year2025
Investor Tools
$115,506
Estimated Property Value
$0Estimated Mortgage Balance
$115,506Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$693 /month
Positive
Cash Flow Estimate:
$231 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$251/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,435
$115,506
2025
$21,946
$93,560
$115,506
Yes (2020)
Tax History
Year
Tax Paid
Assessed Value
2024
$2,435
$115,506
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$120,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
13.6%
