$236,000
NAL Estimated Property Value2835 Elser St, Houston, TX, 77009
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built1940
Stories1
Garage Spaces1
Land Information
APN0641350080001
Lot Number1
SubdivisionNorth Oaks
Land UseResidential
Legal DescriptionLT 1 BLK 8 NORTH OAKS
Census Tract210400
Assessed Land Value$185,250
Assessed Improvement Value$45,015
Assessment Year2025
Investor Tools
$236,000
Estimated Property Value
$209,472Estimated Mortgage Balance
$26,528Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,416 /month
Positive
Cash Flow Estimate:
$472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,750
$230,265
2025
$185,250
$45,015
$230,265
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,750
$230,265
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$217,280
No
First
May 13, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,472
$68,528
24%
89%
$1,303/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,303/mo
+$4/mo
6.6%
