$197,000
NAL Estimated Property Value9031 Gaylord Dr Apt 132, Hedwig Village, TX, 77024
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesCourtyard
Building Information
Year Built1978
Stories1
Land Information
APN1141880040002
SubdivisionMemorial Grove
Land UseResidential
Legal DescriptionTH 132 BLDG D .0093 INT COMMON LAND & ELE MEMORIAL GROVE CONDO
Census Tract430500
Assessed Land Value$31,605
Assessed Improvement Value$134,736
Assessment Year2025
About this property
Beautifully updated three bedroom upstairs unit in the Memorial Villages Area. Convenient to Memorial City Medical Center, Memorial City Mall, Memorial Village Shoppes & Restaurants. Excellent Spring Branch ISD Memorial H S. Modern kitchen with stainless steel appliances, granite counter tops, tile floors. Plush carpeting throughout with walk-in closets. Ensuite bath in primary bedroom with granite double sinks and tile floors, tub with shower.
Investor Tools
$197,000
Estimated Property Value
$129,883Estimated Mortgage Balance
$67,117Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$147/month
$421/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$773
$166,341
2025
$31,605
$134,736
$166,341
No
Tax History
Year
Tax Paid
Assessed Value
2024
$773
$166,341
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$142,500
No
First
Sep 1, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,883
$54,117
29%
66%
$855/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$1,276/mo
+$1,244/mo
15.4%
