$167,000
NAL Estimated Property Value9850 Pagewood Ln Apt 303, Houston, TX, 77042
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile
Building Information
Year Built1984
Garage Spaces2
Land Information
APN1157930030003
SubdivisionWestchase Forest Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 303 BLDG C .004050 INT COMMON LAND & ELE WESTCHASE FOREST CONDO PH 1
Census Tract432401
Assessed Land Value$30,792
Assessed Improvement Value$131,269
Assessment Year2025
About this property
Move-in ready townhome in a convenient location! Excellent community with fabulous amenities. Both bedrooms are upstairs and offer private, full baths and generous walk-in closets. Primary bedroom has a wood burning fireplace. Primary Bedroom has 2 closets. 2nd Fireplace is downstairs in the Family Room. HOA includes Cable and internet. ** Home is currently occupied. Pictures were taken when unit was vacant **
Investor Tools
$167,000
Estimated Property Value
$116,615Estimated Mortgage Balance
$50,385Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,002 /month
Positive
Cash Flow Estimate:
$334 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$619/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,958
$162,061
2025
$30,792
$131,269
$162,061
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,958
$162,061
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$120,000
No
First
Oct 17, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,615
$53,385
31%
70%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$1,339/mo
+$91/mo
10.3%
