$1,788,000
NAL Estimated Property Value2302 Sheridan St, Houston, TX, 77030
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Gas Oven, Microwave, Gas Cooktop, Indoor Grill, Dishwasher, Refrigerator, Washer
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size6,604 sqft
Building Information
Year Built2018
Stories1
Garage Spaces2
Land Information
APN0600430020001
Lot Number1
SubdivisionWindermere
Land UseResidential
Legal DescriptionLT 1 BLK 2 WINDERMERE
Census Tract412202
Assessed Land Value$605,000
Assessed Improvement Value$1,161,283
Assessment Year2025
About this property
Good location, a brand-new, simple and stylish house,NO HOA, the courtyard is not disturbed by neighbors around it.Going out is a small shopping mall, bank, dry cleaner, bakery, restaurant, and bus stop within walking distance. Life is extremely convenient. It is close to Robert Elementary School, which belongs to a good middle school and high school district. Half-mile away from Rice University and Medical Center. The house is transparent, simple and smooth, and the lighting is particularly good, making the whole house particularly bright.
Investor Tools
$1,788,000
Estimated Property Value
$1,055,955Estimated Mortgage Balance
$732,045Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,728 /month
Positive
Cash Flow Estimate:
$3,576 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,965/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$26,637
$1,766,283
2025
$605,000
$1,161,283
$1,766,283
No
Tax History
Year
Tax Paid
Assessed Value
2024
$26,637
$1,766,283
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$1,152,000
No
First
Dec 17, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,055,955
$778,045
42%
59%
$6,907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$6,907/mo
$-3,897/mo
2.0%
