$275,485
NAL Estimated Property Value2214 Isabella St, Houston, TX, 77004
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size5,776 sqft
Building Information
Year Built1940
Stories1
Land Information
APN0611450000004
Lot Number4
SubdivisionWashington Terrace
Land UseResidential
Legal DescriptionLT 4 BLK 6 WASHINGTON TERRACE
Census Tract312700
Assessed Land Value$187,425
Assessed Improvement Value$88,060
Assessment Year2025
Investor Tools
$275,485
Estimated Property Value
$167,480Estimated Mortgage Balance
$108,005Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,653 /month
Positive
Cash Flow Estimate:
$551 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,235
$275,485
2025
$187,425
$88,060
$275,485
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,235
$275,485
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$183,750
No
First
Sep 3, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,480
$108,005
39%
61%
$1,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,102/mo
+$205/mo
5.7%
