$854,000
NAL Estimated Property Value2126 W Main St, Houston, TX, 77098
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Gas Range, Dryer, Refrigerator, Washer
FlooringTile, Wood
Exterior
Lot Size6,251 sqft
Building Information
Year Built1935
Garage Spaces2
Land Information
APN0630750030018
Lot Number18
SubdivisionWestlawn Terrace
Land UseResidential
Legal DescriptionLT 18 BLK 3 WESTLAWN TERRACE
Census Tract411003
Assessed Land Value$618,750
Assessed Improvement Value$205,624
Assessment Year2025
About this property
Beautifully updated 2/2 cottage with hardwood floors, SS appliances, in-house utility room, and garage apartment! Large master bedroom has two walk-in closets, plenty of natural light and an updated bathroom. Spacious backyard and wide driveway with electric gate. Within walking distance to many restaurants and shops! Garage has been built out w/shelving and cabinetry, bathroom and a/c! All per Seller
Investor Tools
$854,000
Estimated Property Value
$446,916Estimated Mortgage Balance
$407,084Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,124 /month
Positive
Cash Flow Estimate:
$1,708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,820/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,576
$824,374
2025
$618,750
$205,624
$824,374
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,576
$824,374
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$500,000
No
First
Nov 12, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$446,916
$377,458
45%
52%
$2,998/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$2,998/mo
$-1,038/mo
2.8%
