$164,808
NAL Estimated Property Value9800 Pagewood Ln Apt 2503, Houston, TX, 77042
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Building Information
Year Built1985
Garage Spaces2
Land Information
APN1164400050003
SubdivisionWestchase Forest Condo Ph 3
Land UseResidential
Legal DescriptionUNIT 2503 BLDG Y .004050 INT COMMON LAND & ELE WESTCHASE FOREST CONDO PH 3
Census Tract432401
Assessed Land Value$31,314
Assessed Improvement Value$133,494
Assessment Year2025
About this property
Beautiful townhome with easy access to beltway 8, westpark tollway, Westchase/Westheimer & the Galleria!
Investor Tools
$164,808
Estimated Property Value
$128,739Estimated Mortgage Balance
$36,069Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$206/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,646
$164,808
2025
$31,314
$133,494
$164,808
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,646
$164,808
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$136,000
No
First
Jun 1, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,739
$36,069
21%
78%
$816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$1,176/mo
+$254/mo
10.4%
