$130,000
781 Country Place Dr Apt 2015, Houston, TX, 77079
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size4.76 acres
Building Information
Year Built1974
Stories2
Land Information
APN1146000090019
SubdivisionSpinnaker Cove Condo Ph 1
Land UseResidential
Legal DescriptionTH 2015 BLDG I .009283 INT COMMON LAND & ELE SPINNAKER COVE CONDO PH 1
Census Tract450302
Assessed Land Value$22,946
Assessed Improvement Value$97,821
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$129,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$780 /month
Positive
Cash Flow Estimate:
$260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$176/month
$675/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,465
$120,767
2025
$22,946
$97,821
$120,767
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,465
$120,767
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$129,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$675/mo
+$1,835/mo
23.3%
