$654,000
NAL Estimated Property Value2115 State St, Houston, TX, 77007
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size3,999 sqft
Building Information
Year Built1910
Stories2
Land Information
APN0051940000010
SubdivisionBaker W R Nsbb
Land UseResidential
Legal DescriptionTR 10 BLK 409 BAKER W R NSBB
Census Tract510201
Assessed Land Value$288,000
Assessed Improvement Value$112,000
Assessment Year2025
About this property
This beautiful historic home is located in the lovely 6th ward minutes away from lively Washington Avenue, Eleanor Tinsley Park, Downtown Houston, Houston Heights, Montrose, and much more. The location could not get any better. With a beautiful backyard, perfect for someone who enjoys gardening or relaxing outside. The property comes with all appliances. Landlord pays water.
Investor Tools
$654,000
Estimated Property Value
$369,177Estimated Mortgage Balance
$284,823Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,924 /month
Positive
Cash Flow Estimate:
$1,308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$957/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,211
$400,000
2025
$288,000
$112,000
$400,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,211
$400,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dennis G Doughty
Seller Carryback / Seller Financing / Seller Take-Back
$390,000
No
First
Jun 1, 2023
Jun 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$369,177
$615,823
62%
56%
$2,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,339/mo
+$1,001/mo
6.1%
