$376,000
NAL Estimated Property Value1204 Andrews St, Houston, TX, 77019
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size2,500 sqft
Building Information
Year Built2003
Garage Spaces1
Land Information
APN1216980010009
Lot Number9
SubdivisionMiracle Of Hope
Land UseResidential
Legal DescriptionLT 9 BLK 1 MIRACLE OF HOPE SEC 2
Census Tract410101
Assessed Land Value$175,000
Assessed Improvement Value$170,542
Assessment Year2025
About this property
Adorable 2 story, 3 bedroom 1.5 bath home located in Midtown, the most walkable neighborhood in Houston. All bedrooms and utility room up, lots of windows, laminate wood floors, granite counter tops, stainless steel appliances. Conveniently located close to downtown Houston for a quick commute. Walking distance to restaurants, bars, coffee shops, and parks. All room sizes are approximate, measure for accuracy.
Investor Tools
$376,000
Estimated Property Value
$330,114Estimated Mortgage Balance
$45,886Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,795
$345,542
2025
$175,000
$170,542
$345,542
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,795
$345,542
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Neighborhood Mtg Acceptance Co
Va
$338,000
Yes
First
Jul 27, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$330,114
$45,886
12%
88%
$2,088/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,088/mo
+$492/mo
8.2%
