$746,000
NAL Estimated Property Value1629 Bonnie Brae St, Houston, TX, 77006
Off Market
Commercial
Highlights
Interior
FlooringHardwood
Exterior
Exterior FeaturesPrivate Entrance
Lot Size5,998 sqft
Building Information
Year Built1930
Stories2
Land Information
APN0392240050008
Lot Number8
SubdivisionCastle Court
Land UseCommercial
Legal DescriptionLT 8 BLK 10 CASTLE COURT
Census Tract410900
Assessed Land Value$540,000
Assessed Improvement Value$170,813
Assessment Year2025
About this property
Here is your opportunity to own a duplex in Montrose. No HOA, zoned residential or commercial! Each unit features two bedrooms and one full bath. The lower unit features marble floors, central AC, as well as expansive parking in the rear of the home. The upper unit features hardwoods, central AC, and expansive living spaces. New roof and AC units in Sept 2022. Call to schedule today!
Investor Tools
$746,000
Estimated Property Value
$344,013Estimated Mortgage Balance
$401,987Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,476 /month
Positive
Cash Flow Estimate:
$1,492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,508/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,362
$710,813
2025
$540,000
$170,813
$710,813
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,362
$710,813
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Visionary Lenders
Conventional
$354,000
No
First
Oct 10, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$344,013
$395,987
53%
46%
$2,123/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,123/mo
+$1,217/mo
5.4%
