$122,000
NAL Estimated Property Value9009 Gaylord Dr Apt 38, Houston, TX, 77024
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1978
Stories1
Land Information
APN1141880070004
SubdivisionMemorial Grove
Land UseResidential
Legal DescriptionTH 38 BLDG G .0054 INT COMMON LAND & ELE MEMORIAL GROVE CONDO
Census Tract430500
Assessed Land Value$22,190
Assessed Improvement Value$94,597
Assessment Year2025
About this property
great location , 1 bedroom , one bath
Investor Tools
$122,000
Estimated Property Value
$20,496Estimated Mortgage Balance
$101,504Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$732 /month
Positive
Cash Flow Estimate:
$244 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$109/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$696
$116,787
2025
$22,190
$94,597
$116,787
No
Tax History
Year
Tax Paid
Assessed Value
2024
$696
$116,787
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amegy Mortgage Company Llc
Purchase Money Mortgage
$38,000
No
First
Mar 13, 2008
Apr 2023
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$20,496
$99,504
82%
17%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
N/A
+$1,600/mo
15.7%
