$120,000
NAL Estimated Property Value9029 Gaylord Dr Apt 121, Houston, TX, 77024
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1978
Stories1
Land Information
APN1141880160003
SubdivisionMemorial Grove
Land UseResidential
Legal DescriptionTH 121 BLDG P .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
Investors Dream! Fantastic first floor floor condo overlooking pool and centrally located near assigned parking and postal center. Fenced in Patio with direct access to covered parking. Minutes to shopping, medical, entertainment, SBISD schools, park. HOA maintenance fee covers: water, trash, grounds, insurance, basic cable tv, gas. Washer/Dryer connections inside condo. Call to schedule your showing today!
Investor Tools
$120,000
Estimated Property Value
$0Estimated Mortgage Balance
$120,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$720 /month
Positive
Cash Flow Estimate:
$240 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$108/month
$274/month
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
$119,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$274/mo
+$1,326/mo
16.0%
