$326,217
NAL Estimated Property Value2802 Wheeler St, Houston, TX, 77004
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Range
Exterior
Lot Size8,398 sqft
Building Information
Year Built1940
Garage Spaces2
Land Information
APN0611650000001
Lot Number1
SubdivisionWashington Terrace
Land UseResidential
Legal DescriptionLT 1 & TR 2A BLK 31 WASHINGTON TERRACE
Census Tract312700
Assessed Land Value$232,050
Assessed Improvement Value$94,167
Assessment Year2025
About this property
Conveniently situated near Downtown, the Medical Center, one block from TCU, and a half mile from UofH universities, this 1940s property on a corner lot comes with an additional lot, offering great potential for adding value. Ideal for renovation or as a lucrative addition to a rental portfolio.
Investor Tools
$326,217
Estimated Property Value
$23,257Estimated Mortgage Balance
$303,121Estimated Equity
92% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,957 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$533/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$326,217
2025
$232,050
$94,167
$326,217
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$326,217
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aames Funding Corp
Fannie Mae/Freddie Mac (Phased Out Keying In 2008 Because Fannie Mae Does Not Originate Loans Directly To Borrowers Or Investors. Most "New Conventional" Loans Meet Their General Underwriting Guidelines.)
$50,001
No
First
Apr 17, 2006
May 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$23,257
$302,960
92%
7%
$300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$300/mo
+$1,422/mo
6.3%
