Last 24 Hours
$79,900
2117 Russell St, Houston, TX, 77026
On Market
3 Beds
1 Bath
720 Sq Ft
$110.97 / sqft
Built in 1960Property Lead Type:
Absentee OwnerVacant Homes
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
HeatingExterior
Lot Size1,838 sqft
Building Information
Year Built1960
Stories1
Land Information
APN0170630000008
Land UseResidential
Legal DescriptionTRS 4 & 5B BLK 12 HOME
Census Tract211102
Assessed Land Value$35,932
Assessed Improvement Value$23,511
Assessment Year2025
About this property
Three-bedroom, one bath home, centrally located in Houston with easy access to 610. This home has a lot of potential for its new owner to put their own mark on it. This home offers solid surface flooring (no carpet) and an open living room, kitchen, and dining area.
Investor Tools
$74,088Estimated Mortgage Balance
$12,912Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$522 /month
Positive
Cash Flow Estimate:
$174 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$140/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,244
$59,443
2025
$35,932
$23,511
$59,443
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,244
$59,443
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cv3 Financial Services Llc
Building Or Construction Loan
$76,000
No
First
Feb 26, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,088
$12,912
14%
85%
$456/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$456/mo
+$851/mo
18.0%
12.4%