$695,000
NAL Estimated Property Value1431 Nashua St, Houston, TX, 77008
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size2,500 sqft
Building Information
Year Built2022
Garage Spaces1
Land Information
APN0391160000558
Lot Number517
SubdivisionHouston Heights Annex
Land UseResidential
Legal DescriptionLT 517 HOUSTON HEIGHTS ANNEX
Census Tract511201
Assessed Land Value$225,000
Assessed Improvement Value$435,547
Assessment Year2025
About this property
Built by Riverway Homes. Nashua st will have 3 three story homes. Custom finishes and private driveways and nice sized yards. 1st floor living. This home comes with hardwood floors custom cabinets and Texas sized island. The open concept will be great for entertaining these homes will sell fast please contact listing agent fort details.
Investor Tools
$695,000
Estimated Property Value
$283,009Estimated Mortgage Balance
$411,991Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,170 /month
Positive
Cash Flow Estimate:
$1,390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,383
$660,547
2025
$225,000
$435,547
$660,547
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,383
$660,547
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$300,000
No
First
Apr 19, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,009
$397,991
58%
41%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$1,799/mo
+$431/mo
3.9%
