$783,000
NAL Estimated Property Value2022 Vermont St, Houston, TX, 77019
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringTile, Wood
Exterior
Lot Size2,531 sqft
Building Information
Year Built2002
Garage Spaces2
Land Information
APN1213120010007
Lot Number7
Land UseResidential
Legal DescriptionLT 7 BLK 1 VERMONT CREST AMENDED
Census Tract410401
Assessed Land Value$278,410
Assessed Improvement Value$350,590
Assessment Year2025
About this property
Inside the loop living at its finest. This superbly built home has exactly what you are looking for. First floor living with an abundance of light and a bright open concept flowing into gourmet island kitchen and spacious dining. The oversized 2nd floor primary bedroom with a recently renovated primary bathroom, and a spacious game room/loft area as well. The entire home has upgraded solid oak flooring so no carpet! Quaint front yard/patio and additional on street parking
Investor Tools
$783,000
Estimated Property Value
$488,232Estimated Mortgage Balance
$294,768Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,698 /month
Positive
Cash Flow Estimate:
$1,566 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,529
$629,000
2025
$278,410
$350,590
$629,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,529
$629,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Truist Bank
Conventional
$503,200
No
First
Sep 4, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$488,232
$222,768
31%
62%
$3,017/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,017/mo
$-437/mo
4.0%
