Last 24 Hours
$854,000
NAL Estimated Property Value2714 Beauchamp St, Houston, TX, 77009
Off Market
3 Beds
2 Bath
1,314 Sq Ft
$331.05 / sqft
Built in 1926Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesIce Maker, Gas Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size2,818 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1443860010001
Lot Number1
Land UseResidential Single Family
Legal DescriptionLT 1 BLK 1 BEAUCHAMP GREEN
Census Tract510301
Assessed Land Value$281,700
Assessed Improvement Value$487,999
Assessment Year2025
About this property
Property being sold as, is. Original bungalow property built in 1926. No real updates have ever been done to the property. This home is only good for tear down and new construction or a full remodel. Great location close to the park and trails.
Investor Tools
$854,000
Estimated Property Value
$537,803Estimated Mortgage Balance
$316,197Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,124 /month
Positive
Cash Flow Estimate:
$1,708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,356/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,007
$769,699
2025
$281,700
$487,999
$769,699
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,007
$769,699
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$574,194
No
First
Jun 8, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$537,803
$355,197
39%
63%
$3,044/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$3,044/mo
$-1,322/mo
2.4%
12.4%