$724,000
NAL Estimated Property Value1123 W Melwood St, Houston, TX, 77009
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Refrigerator, Dishwasher
FlooringBrick, Carpet, Tile, Wood
Exterior
Lot Size5,001 sqft
Building Information
Year Built1927
Stories1
Garage Spaces1
Land Information
APN0621010000015
Lot Number15
SubdivisionNorth Norhill
Land UseResidential
Legal DescriptionLT 15 BLK 122 NORTH NORHILL
Census Tract511400
Assessed Land Value$450,000
Assessed Improvement Value$224,300
Assessment Year2025
About this property
This home has been totally renovated. Gorgeous finishes throughout. There are 3 bedrooms, 2 baths in the main house, plus a separate guest suite/studio with full bath adjacent to the garage. Abundant natural light, lots of storage, beautifully updated kitchen and baths. Guest quarters is approximately 305 s.f. - perfect for visitors, an art studio or home office. In a great section of the friendly Norhill neighborhood. Walking distance to many restaurants and the Norhill Esplanade.
Investor Tools
$724,000
Estimated Property Value
$512,417Estimated Mortgage Balance
$211,583Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,344 /month
Positive
Cash Flow Estimate:
$1,448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,472/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,040
$674,300
2025
$450,000
$224,300
$674,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,040
$674,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Republic State Mortgage Co
Conventional
$535,000
No
First
Jan 4, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$512,417
$220,583
30%
71%
$3,208/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$3,208/mo
$-1,486/mo
2.9%
