$561,365
NAL Estimated Property Value1528 Birdsall St, Houston, TX, 77007
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size2,875 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN0300490020029
Lot Number33
SubdivisionWoodcrest
Land UseResidential
Legal DescriptionLT 33 BLK 2 WOODCREST
Census Tract510602
Assessed Land Value$228,438
Assessed Improvement Value$332,927
Assessment Year2025
About this property
This is a distressed property.
Investor Tools
$561,365
Estimated Property Value
$600,910Estimated Mortgage Balance
$561,365Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,368 /month
Positive
Cash Flow Estimate:
$1,123 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,803
$561,365
2025
$228,438
$332,927
$561,365
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,803
$561,365
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$304,000
No
First
Sep 12, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$600,910
N/A
0%
107%
$3,646/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,646/mo
$-1,066/mo
5.5%
