$220,000
NAL Estimated Property Value10018 Kittrell St, Houston, TX, 77034
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Gas Range, Dishwasher
FlooringWood
Exterior
Lot Size6,900 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0881280000005
Lot Number5
SubdivisionSun Valley
Land UseResidential
Legal DescriptionLT 5 BLK 10 SUN VALLEY SEC 1
Census Tract321002
Assessed Land Value$65,550
Assessed Improvement Value$104,805
Assessment Year2025
About this property
COZY ONE STORY THREE BEDROOM BRICK HOUSE NEAR SHOPPING, RESTAURANTS AND WITH EASY ACCESS TO FREEWAYS ZONED TO PASADENA ISD FEATURING: HARDWOOD FLOORS, CENTRAL AIR AND HEAT, UPDATED KITCHEN APPLICANCES, UPDATED FULL BATHROOM WITH PREMIUM FIXTURES. THE BACKYARD HAS A COVERED PATIO, STORAGE SHED, TWO CAR GARAGE AND LOTS OF STORAGE SPACE. A MUST SEE.
Investor Tools
$220,000
Estimated Property Value
$167,981Estimated Mortgage Balance
$52,019Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$251/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,914
$170,355
2025
$65,550
$104,805
$170,355
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,914
$170,355
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancorpsouth Bank
Conventional
$184,300
No
First
Sep 13, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,981
$36,019
17%
76%
$1,105/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,105/mo
+$617/mo
9.4%
