$291,000
NAL Estimated Property Value2313 Wavell St, Houston, TX, 77088
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size7,479 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN0661090050045
Lot Number15
SubdivisionHighland Gardens
Land UseResidential
Legal DescriptionLT 15 BLK 5 HIGHLAND GARDENS SEC 2
Census Tract533402
Assessed Land Value$71,424
Assessed Improvement Value$219,576
Assessment Year2025
About this property
Brand new construction, 3 bedrooms, 2 bathrooms, 2 car garage, plenty of natural light, high ceilings, very open floor plan great for family gatherings, island kitchen, granite countertops, master bath with corner tub and separate shower, large utility room. Large backyard with covered porch. Garage door opener, garage storage, tile floors, Whirlpool appliances.
Investor Tools
$291,000
Estimated Property Value
$217,577Estimated Mortgage Balance
$73,423Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$364/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,916
$291,000
2025
$71,424
$219,576
$291,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,916
$291,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sun West Mortgage Company Inc
Va
$242,451
Yes
First
Jan 7, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,577
$73,423
25%
75%
$1,454/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,454/mo
+$268/mo
7.1%
