$265,633
NAL Estimated Property Value13217 Player St, Houston, TX, 77045
Off Market
Commercial
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size1.13 acres
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0770030060006
Lot Number6
SubdivisionAllum Gardens R/P
Land UseResidential
Legal DescriptionLT 6 BLK 6 ALLUM GARDENS R/P
Census Tract330200
Assessed Land Value$122,763
Assessed Improvement Value$142,870
Assessment Year2025
About this property
Spacious 3-bedroom unit located behind the main property with a private entrance and dedicated parking for two vehicles. This home offers approximately 1,130 sq ft with a functional layout, laminate flooring in the main living areas, and carpet in the bedrooms. The kitchen includes a stove, refrigerator, and microwave. Utilities (light, gas, and water) are shared and divided among tenants based on occupancy. Conveniently located with easy access to major roads, and approximately 15 minutes from the Texas Medical Center.
Investor Tools
$265,633
Estimated Property Value
$157,040Estimated Mortgage Balance
$108,593Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,594 /month
Positive
Cash Flow Estimate:
$531 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$574/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,558
$265,633
2025
$122,763
$142,870
$265,633
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,558
$265,633
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Conventional
$180,500
No
First
Oct 3, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,040
$108,593
40%
59%
$1,083/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,083/mo
+$639/mo
7.8%
