$59,900
3025 Walnut Bend Ln Apt 34, Houston, TX, 77042
On Market
Just Added
Property Lead Type:
BankruptcyDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5.70 acres
Building Information
Year Built1980
Stories1
Land Information
APN1150340120034
SubdivisionRiverstone 1 Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 34 BLDG L RIVERSTONE 1 CONDO PH 2
Census Tract452203
Assessed Land Value$20,508
Assessed Improvement Value$87,430
Assessment Year2025
About this property
Fantastic opportunity at an attractive price! This unfinished 2-bedroom, 1.5-bathroom property offers a blank slate to customize and finish to your liking. Featuring a private balcony and access to the community pool, this property offers great potential for homeowners or investors. Conveniently located with quick access to the Westpark Tollway and Beltway 8, making commuting, shopping, and dining easily accessible. HOA fees include water, sewer, and trash service. Bring your vision and make this property your own!
Investor Tools
$521,323Estimated Mortgage Balance
$107,938Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$648 /month
Positive
Cash Flow Estimate:
$216 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$151/month
$470/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,278
$107,938
2025
$20,508
$87,430
$107,938
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,278
$107,938
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jet Lending Llc
Stand Alone Second / Subordinate Position
$547,950
No
First
Mar 7, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$521,323
N/A
0%
483%
$3,346/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$3,816/mo
$-2,386/mo
15.9%
