$575,000
2711 Delano St, Houston, TX, 77004
On Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Cooktop
FlooringWood
Exterior
Exterior FeaturesBalcony
Lot Size1,734 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN0521900000010
SubdivisionDreyling Gustave
Land UseResidential
Legal DescriptionTR 8B BLK B DREYLING GUSTAVE
Census Tract312300
Assessed Land Value$94,471
Assessed Improvement Value$268,599
Assessment Year2025
About this property
Please verify all measurements/dimensions. Please submit all offers w/ pre-approval letter or proof of funds.
Investor Tools
$398,992Estimated Mortgage Balance
$176,789Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,977
$363,070
2025
$94,471
$268,599
$363,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,977
$363,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ameritrust Mortgage Corp
Conventional
$402,500
No
First
Dec 12, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$398,992
$175,008
30%
70%
$2,414/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,414/mo
$-692/mo
3.6%
