Last 24 Hours
$223,000
NAL Estimated Property Value2705 Napoleon St, Houston, TX, 77004
Off Market
3 Beds
1 Bath
1,026 Sq Ft
Built in 1940Highlights
Interior
Bedrooms 3
Bathrooms Full 1
HeatingExterior
Lot Size5,001 sqft
Building Information
Year Built1940
Land Information
APN0171460000001
Lot Number1
SubdivisionHouston City Street Railway
Land UseResidential
Legal DescriptionLT 1 BLK 9 ( PR YR OMITTED IMPS 2009-2013*0171460000009) HOUSTON CITY ST RWY SEC 4
Census Tract312200
Assessed Land Value$170,000
Assessed Improvement Value$26,833
Assessment Year2025
About this property
Wide Corner Lot with a Great location to build new Townhomes or Multi-family property. Ideal location close to the University of Houston and TSU campuses. Build new student housing or Luxury Townhomes.
Investor Tools
$223,000
Estimated Property Value
$162,483Estimated Mortgage Balance
$60,517Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$399/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,677
$196,833
2025
$170,000
$26,833
$196,833
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$3,677
$196,833
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newfirst National Bank
Credit Line (Revolving) / Heloc
$167,200
No
First
Oct 30, 2024
Oct 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,483
$36,517
18%
73%
$1,003/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,003/mo
+$719/mo
9.3%
12.4%