$184,000
NAL Estimated Property Value8888 Benning Dr Apt 313, Houston, TX, 77031
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringTile
Building Information
Year Built1984
Garage Spaces2
Land Information
APN1159630310003
SubdivisionThe Commons At Westbrae
Land UseResidential
Legal DescriptionUNIT 313 BLDG 31 THE COMMONS AT WESTBRAE SEC 1
Census Tract423203
Assessed Land Value$31,611
Assessed Improvement Value$134,764
Assessment Year2025
About this property
NEWLY RENOVATED and UPGRADED 3 Bedroom/2 and Half Bathroom Unit in The Commons at Westbrae!! Refrigerator, Washer and Dryer Included!!
Investor Tools
$184,000
Estimated Property Value
$128,347Estimated Mortgage Balance
$55,653Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,104 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,222
$166,375
2025
$31,611
$134,764
$166,375
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,222
$166,375
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pmac Lending Services Inc
Conventional
$131,250
No
First
Feb 24, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,347
$49,653
27%
70%
$787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$787/mo
+$935/mo
11.2%
