$764,000
NAL Estimated Property Value1610 Johanna Dr, Houston, TX, 77055
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher, Instant Hot Water, Oven, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size4,099 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN0760970170003
Lot Number3
SubdivisionMelody Oaks 8th Par R/P
Land UseResidential
Legal DescriptionLT 3 BLK 1 MELODY OAKS 8TH PAR R/P
Census Tract520302
Assessed Land Value$231,407
Assessed Improvement Value$481,344
Assessment Year2025
About this property
You will not want to miss this fabulous Spanish/Mediterranean style home nestled in a wonderful neighborhood centrally located to the Galleria, Energy Corridor and 15 minutes from Memorial Park. The home features travertine floors, Thermador appliances, built in Espresso machine, custom cabinets, granite countertops, oversized rooftop terrace with custom pergola and a hot tub fit for a king! The home is in the desirable SBISD but also close to St. Regis School, Duchesne Academy and Awty International School. Elevator Compatible.
Investor Tools
$764,000
Estimated Property Value
$685,941Estimated Mortgage Balance
$78,059Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,770 /month
Positive
Cash Flow Estimate:
$1,590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$863/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,538
$712,751
2025
$231,407
$481,344
$712,751
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,538
$712,751
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$693,000
No
First
Oct 15, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$685,941
$60,059
8%
90%
$4,155/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$4,155/mo
$-2,433/mo
2.7%
