$451,000
NAL Estimated Property Value2814 Cleburne St, Houston, TX, 77004
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,776 sqft
Building Information
Year Built1944
Stories2
Garage Spaces4
Land Information
APN0611630280004
Lot Number4
SubdivisionWashington Terrace
Land UseResidential
Legal DescriptionLT 4 BLK 28 WASHINGTON TERRACE
Census Tract312700
Assessed Land Value$187,425
Assessed Improvement Value$213,470
Assessment Year2025
About this property
Updates galore in this beautiful Washington Terrace home! Updated plumbing, electrical, roof, HVAC, flooring and so much more! This oversized home with a massive and rare four car garage in the heart of Houston is sure to wow you the second you walk in. The floors are rich oak throughout most of the home and there is enough space and options to work and live in the same building. Gated access to the home with private and exclusive parking adds to the curb appeal. Make your appointment today!
Investor Tools
$451,000
Estimated Property Value
$358,867Estimated Mortgage Balance
$92,133Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,706 /month
Positive
Cash Flow Estimate:
$902 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$716/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,342
$400,895
2025
$187,425
$213,470
$400,895
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,342
$400,895
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$396,000
No
First
Jun 23, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$358,867
$107,133
22%
80%
$2,375/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,375/mo
$-149/mo
5.9%
