$469,900
2312 Campbell Rd Unit D, Houston, TX, 77080
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Dryer Included, Refrigerator Included, Gas Oven, Microwave, Free-Standing Range, Dishwasher
FlooringCarpet, Laminate, Stone
Exterior
Exterior FeaturesSide Yard
Lot Size1,960 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN0751250110001
Lot Number1
Land UseResidential
Legal DescriptionLT 1 BLK 1 NEUEN MANOR 12TH PAR R/P
Census Tract521300
Assessed Land Value$128,805
Assessed Improvement Value$267,280
Assessment Year2025
About this property
This recent build features quality construction in a gated community. The property boasts a spa-like bathroom, wood steps on the staircase, and an oversized bedroom on the ground floor. With high ceilings and an open modern layout, this end unit offers a gas stove & oven and a non-assigned parking space - in addition to the 2 car attached garage. Located in a prime spot with easy access to I-10, this home is perfect for those seeking both comfort and convenience.
Investor Tools
$337,201Estimated Mortgage Balance
$86,799Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,819 /month
Positive
Cash Flow Estimate:
$940 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$441/month
$1,900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,169
$396,085
2025
$128,805
$267,280
$396,085
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,169
$396,085
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$348,490
No
First
Feb 1, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$337,201
$86,799
20%
80%
$2,210/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$4,110/mo
$-2,388/mo
4.9%
