$615,000
NAL Estimated Property Value1312 Lawrence St, Houston, TX, 77008
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringTile, Wood
Exterior
Lot Size2,526 sqft
Building Information
Year Built2003
Garage Spaces1
Land Information
APN0391320000065
SubdivisionHouston Heights Annex
Land UseResidential
Legal DescriptionLT 1298 HOUSTON HEIGHTS ANNEX
Census Tract511301
Assessed Land Value$227,250
Assessed Improvement Value$284,873
Assessment Year2025
Investor Tools
$615,000
Estimated Property Value
$542,771Estimated Mortgage Balance
$72,229Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,690 /month
Positive
Cash Flow Estimate:
$1,230 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$854/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,178
$512,123
2025
$227,250
$284,873
$512,123
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,178
$512,123
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bwc Mortgage Services
Conventional
$552,500
No
First
May 1, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$542,771
$116,229
17%
88%
$3,313/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$3,313/mo
$-1,083/mo
4.4%
