Last 24 Hours
$108,000
NAL Estimated Property Value2304 Russell, Houston, TX, 77026
Off Market
2 Beds
1 Bath
1,020 Sq Ft
Single Family Residence
$1.47 / sqft
Built in 1940Property Lead Type:
Deal ListAbsentee OwnerHigh EquityVacant HomesMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
HeatingAppliancesGas Oven, Gas Cooktop
FlooringLaminate
Exterior
Lot Size5,001 sqft
Building Information
Year Built1940
Stories1
Land Information
APN0170650000006
Lot Number6
SubdivisionHome Addition
Land UseResidential
Legal DescriptionLT 6 BLK 14 HOME
Census Tract211102
Assessed Land Value$60,000
Assessed Improvement Value$33,269
Assessment Year2025
About this property
Make this newly remodeled home your place . It’s sits on a large lot with 2 oversize bedrooms ,you don’t want to miss out on this home . Just minutes away from Downtown Houston . Schedule your appointment today ! Requirements : Income 2.5 times the rent amount No recent broken leases or evictions Felonies are cases by case.
Investor Tools
$108,000
Estimated Property Value
$108,455Estimated Mortgage Balance
$108,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$648 /month
Positive
Cash Flow Estimate:
$216 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$206/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,927
$93,269
2025
$60,000
$33,269
$93,269
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,927
$93,269
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A&D Mortgage Llc
Conventional
$112,680
No
First
Apr 22, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,455
N/A
0%
100%
$676/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$676/mo
+$631/mo
14.5%
12.4%