$202,000
2705 Beatty St, Houston, TX, 77023
$262,600 ARV
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size5,502 sqft
Building Information
Year Built1949
Stories1
Garage Spaces7
Land Information
APN0071610000006
Lot Number6
SubdivisionBrookline
Land UseResidential
Legal DescriptionLT 6 BLK 1 BROOKLINE
Census Tract311800
Assessed Land Value$63,250
Assessed Improvement Value$144,505
Assessment Year2025
About this property
ATTENTION INVESTORS!!! 4-plex with 75% occupancy!. Property being sold as an investment property with tenants in place.
Investor Tools
$259,670Estimated Mortgage Balance
$106,104Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$262,600
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,184 /month
Positive
Cash Flow Estimate:
$728 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,347
$207,755
2025
$63,250
$144,505
$207,755
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,347
$207,755
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Np Inc
Fha
$250,381
Yes
First
May 25, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,670
N/A
0%
71%
$1,643/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,643/mo
+$583/mo
7.3%
