$439,299
NAL Estimated Property Value2352 Bastrop Street, Houston, TX, 77004
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringWood
Exterior
Exterior FeaturesBalcony
Lot Size1,503 sqft
Building Information
Year Built2008
Garage Spaces2
Land Information
APN1277200010026
Lot Number26
SubdivisionHutchins Street
Land UseResidential
Legal DescriptionLT 26 BLK 1 HUTCHINS STREET SQUARE RP
Census Tract312300
Assessed Land Value$72,192
Assessed Improvement Value$367,107
Assessment Year2025
About this property
Searching for a spacious spot in Houston? This 3 bedroom 3.5 bathroom townhome is perfect. Not only is there a second story balcony but you also have your own private rooftop terrace. This townhome is great if you are looking for something in the city but also need some room to breathe. Book your appointment to see it today!
Investor Tools
$439,299
Estimated Property Value
$367,683Estimated Mortgage Balance
$71,616Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,636 /month
Positive
Cash Flow Estimate:
$879 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$944/month
$2,150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,128
$439,299
2025
$72,192
$367,107
$439,299
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,128
$439,299
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$378,955
No
First
Sep 5, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$367,683
$71,616
16%
84%
$2,273/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$4,423/mo
$-2,701/mo
4.7%
