$438,000
NAL Estimated Property Value2123 Stuart St, Houston, TX, 77004
$457,433 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Oven, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,516 sqft
Building Information
Year Built2008
Garage Spaces2
Land Information
APN1302480010002
Lot Number2
SubdivisionStuart Estates
Land UseResidential
Legal DescriptionLT 2 BLK 1 STUART ESTATES SEC 1
Census Tract312400
Assessed Land Value$72,816
Assessed Improvement Value$325,769
Assessment Year2025
About this property
Beautiful and move-in ready!! fully enclosed with wrought-iron fencing. Beautiful oak floor & faux-beamed high ceilings. Recently remodeled Kitchen featuring white cabinets,granite countertops & island with breakfast bar. Luxurious master suite with huge walk-in closet. Spacious master bath with whirpool tub with separate shower, double-sinks & granite countertops. All bedrooms are en-suite 15x17 rooftop terrace with stunning views of Downtown & Med center.. A must see!!
Investor Tools
$438,000
Estimated Property Value
$266,202Estimated Mortgage Balance
$171,798Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$457,433
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,628 /month
Positive
Cash Flow Estimate:
$876 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$873/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,283
$398,585
2025
$72,816
$325,769
$398,585
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,283
$398,585
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$288,800
No
First
Mar 31, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,202
$182,798
40%
61%
$1,732/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,732/mo
$-10/mo
4.7%
