$221,182
NAL Estimated Property Value1413 Featherstone St, Houston, TX, 77020
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Gas Range, Dryer, Refrigerator, Washer
Exterior
Lot Size5,001 sqft
Building Information
Year Built1996
Stories2
Garage Spaces1
Land Information
APN0523140030006
Lot Number6
SubdivisionDaly
Land UseResidential
Legal DescriptionLT 6 BLK 3 DALY
Census Tract211302
Assessed Land Value$100,000
Assessed Improvement Value$121,182
Assessment Year2025
About this property
If you've been thinking about moving to the city this is your sign! Freshly remodeled from top to bottom, this move in ready home sits near Downtown Houston. Inside you will find bright living spaces, updated kitchen and baths, new AC, and durable flooring throughout. The detached one car garage gives you extra storage and workspace. A fully fenced backyard offers space for grilling, and relaxing. Convenient location near major freeways, the East River development, and local dining, making daily life simple.
Investor Tools
$221,182
Estimated Property Value
$174,397Estimated Mortgage Balance
$46,785Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,327 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$125/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$396
$221,182
2025
$100,000
$121,182
$221,182
No
Tax History
Year
Tax Paid
Assessed Value
2020
$396
$221,182
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Hsng Corp
Stand Alone Second / Subordinate Position
$5,155
No
First
Jul 18, 2025
Jul 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,397
$46,785
21%
79%
$1,062/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,062/mo
+$660/mo
9.3%
