$409,000
NAL Estimated Property Value1738 W 25th St, Houston, TX, 77008
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringTile, Wood
Exterior
Lot Size2,161 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1265310010004
Lot Number4
SubdivisionCottages At Shady Acres
Land UseResidential
Legal DescriptionLT 4 BLK 1 COTTAGES AT SHADY ACRES
Census Tract511100
Assessed Land Value$124,770
Assessed Improvement Value$244,139
Assessment Year2025
About this property
Stunning recently renovated townhome located in a gated community right inside the 610 loop! This home feels brand new with fully remodeled kitchen, primary bathroom, and many other amazing updates. Bedrooms, closets, and entry have new engineered wood flooring. Spacious primary bedroom suite is conveniently positioned next to the open floor living area. Lot features the largest backyard in the subdivision. This home easily covers all of your every day needs! Come check it out quickly this is a special opportunity!
Investor Tools
$409,000
Estimated Property Value
$317,321Estimated Mortgage Balance
$91,679Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,454 /month
Positive
Cash Flow Estimate:
$818 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$618/month
$2,300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,370
$368,909
2025
$124,770
$244,139
$368,909
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,370
$368,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$324,000
No
First
Mar 7, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,321
$92,679
22%
78%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$4,243/mo
$-2,553/mo
5.0%
