NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$127,252

NAL Estimated Property Value

8787 Brae Acres Road 102, Houston, TX, 77074

Off Market

2 Beds

2 Bath

1,090 Sq Ft

Condos / Townhouses

$96.33 / sqft

Built in 1983

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Oven, Microwave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringLaminate, Tile

Exterior

Exterior FeaturesBalcony, Storage

Building Information

Year Built1983

Stories1

Land Information

APN1153620010002

SubdivisionBrae Acres T/H Condo

Land UseResidential

Legal DescriptionTH 102 BLDG A .00833 INT COMMON LAND & ELE BRAE ACRES T/H CONDO AMEND

Census Tract422800

Assessed Land Value$24,178

Assessed Improvement Value$103,074

Assessment Year2025

About this property

Meticulously maintained upstairs 2-bedroom and 2-bathroom condo. Exquisitely upgraded with granite countertops in the kitchen & bathrooms (2021), new sinks, ceiling fans, vanity and lighting fixtures (2021). Brand-new high-quality laminate flooring throughout (2021), new stainless steel appliances including refrigerator, range, dishwasher, and microwave (2021). Professionally designed and includes art/recessed lightings, huge terrace, over-sized chef's kitchen, wood burning fireplace, and walk-in closets. Cloaked in inherent cosmopolitan charm, richly appointed amenities are paired with bright accents throughout (fresh paint 2021). Oversized windows invite natural light into every room. In house utility room includes a full-size washer/dryer. Monthly HOA covers assigned and covered parkings, basic cable, water/sewer, trash removal, grounds, exterior building & pool maintenance. NEVER FLOODED. Schedule your private showing today!

Investor Tools

$127,252

Estimated Property Value

$67,451Estimated Mortgage Balance

$59,801Estimated Equity

46% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$764 /month

Positive

Cash Flow Estimate:

$255 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$160/month

$325/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,281

$127,252

2025

$24,178

$103,074

$127,252

Tax History

Year

Tax Paid

Assessed Value

2024

$1,281

$127,252

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$72,000

First

Dec 22, 2022

Jan 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$67,451

$59,801

46%

53%

$432/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,307/mo

$757/mo

+$550/mo

12.3%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area