$354,000
NAL Estimated Property Value1731 Hadley St, Houston, TX, 77003
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Washer, Dishwasher, Refrigerator
FlooringLaminate, Wood
Exterior
Lot Size3,036 sqft
Building Information
Year Built2001
Garage Spaces2
Land Information
APN1213460010012
Lot Number12
SubdivisionHadley Street Townhomes
Land UseResidential
Legal DescriptionLT 12 BLK 1 HADLEY STREET TOWNHOMES
Census Tract312501
Assessed Land Value$82,680
Assessed Improvement Value$247,998
Assessment Year2025
About this property
Beautiful townhome located in Midtown. End unit in a gated community with your own private patio. Wonderful floorplan with living, dining, kitchen, and half bath on the first floor with wood flooring. The kitchen has a new large stainless under-mount sink. Upstairs, there are two large bedrooms, each with ensuite baths. Nice large walk-in closet. Full size washer and dryer. Walking distance to all of Midtown's amenities and the Toyota center. Great access to all the major freeways.
Investor Tools
$354,000
Estimated Property Value
$182,776Estimated Mortgage Balance
$171,224Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,124 /month
Positive
Cash Flow Estimate:
$708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$725/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,931
$330,678
2025
$82,680
$247,998
$330,678
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,931
$330,678
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Republic State Mortgage Co
Conventional
$207,000
No
First
May 27, 2020
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,776
$147,902
44%
52%
$1,242/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,590/mo
$1,242/mo
+$348/mo
5.4%
