$481,672
NAL Estimated Property Value2505 Garrow St, Houston, TX, 77003
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Ice Maker, Electric Oven, Oven, Microwave, Gas Cooktop, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,512 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1348970010008
Lot Number8
SubdivisionSt Charles Park
Land UseResidential
Legal DescriptionLT 8 BLK 1 ST CHARLES PARK
Census Tract310101
Assessed Land Value$60,240
Assessed Improvement Value$421,432
Assessment Year2025
About this property
Nestled East of Downtown just a quick bike ride to major sporting venues. Small gated community built in 2015! Light and bright three level townhome with one shared wall. Hardwood floors in living/dining area with open kitchen- which offer nice layout for entertaining, stainless steel appliances, recessed lighting, decorative railing, high ceilings, two car garage, and backyard pavers for low maintenance. Don't miss this beauty!
Investor Tools
$481,672
Estimated Property Value
$296,988Estimated Mortgage Balance
$184,684Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,890 /month
Positive
Cash Flow Estimate:
$963 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,020/month
$1,634/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,834
$481,672
2025
$60,240
$421,432
$481,672
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,834
$481,672
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$324,000
No
First
Dec 22, 2021
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,988
$184,684
38%
62%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$3,577/mo
$-1,487/mo
5.2%
