Last 24 Hours
$125,000
NAL Estimated Property Value9021 Gaylord Dr Apt 83, Houston, TX, 77024
Off Market
1 Beds
1 Bath
672 Sq Ft
Condos / Townhouses
$1.64 / sqft
Built in 1978Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 1
Bathrooms Full 1
Heating Central
CoolingBuilding Information
Year Built1978
Stories1
Land Information
APN1141880130007
SubdivisionMemorial Grove
Land UseResidential
Legal DescriptionTH 83 BLDG M .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
1 bedroom 1 bath , the rest of April fee if lease the week of April 17 .
Investor Tools
$125,000
Estimated Property Value
$0Estimated Mortgage Balance
$125,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$110/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
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
$1,600/mo
N/A
+$1,600/mo
15.4%
12.4%