$418,000
NAL Estimated Property Value2131 Cromwell St, Houston, TX, 77093
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size17,154 sqft
Building Information
Year Built1985
Garage Spaces7
Land Information
APN0741360030855
Lot Number854,855
SubdivisionWestfield Estates
Land UseResidential
Legal DescriptionLTS 854 & 855 BLK 24 WESTFIELD ESTATES SEC 2B
Census Tract221900
Assessed Land Value$140,189
Assessed Improvement Value$195,078
Assessment Year2025
About this property
Easy to show - Schedule your appointment through Showing Smart.
Investor Tools
$418,000
Estimated Property Value
$48,359Estimated Mortgage Balance
$369,641Estimated Equity
88% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,508 /month
Positive
Cash Flow Estimate:
$836 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$425/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,011
$335,267
2025
$140,189
$195,078
$335,267
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,011
$335,267
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Terra Construction Solutions Llc
Stand Alone Second / Subordinate Position
$50,000
No
First
Jul 1, 2024
Sep 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$48,359
$354,641
88%
12%
$300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$300/mo
+$1,422/mo
4.9%
