$1,025,000
NAL Estimated Property Value1030 Martin Street, Houston, TX, 77018
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size13,125 sqft
Building Information
Year Built1970
Stories1
Garage Spaces4
Land Information
APN0993150000541
Lot Number541
SubdivisionShepherd Park Plaza
Land UseResidential
Legal DescriptionLT 541 & TR 540B BLK 18 SHEPHERD PARK PLAZA SEC 3
Census Tract530900
Assessed Land Value$423,500
Assessed Improvement Value$601,500
Assessment Year2025
Investor Tools
$1,025,000
Estimated Property Value
$725,507Estimated Mortgage Balance
$299,493Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,300 /month
Positive
Cash Flow Estimate:
$2,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,787/month
$30/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,319
$1,025,000
2025
$423,500
$601,500
$1,025,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,319
$1,025,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$755,000
No
First
Mar 19, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$725,507
$299,493
29%
71%
$4,527/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$4,557/mo
$-2,331/mo
2.6%
