$186,000
NAL Estimated Property Value301 S Virginia St, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDisposal, Gas Oven, Free-Standing Range, Gas Range, Dishwasher
FlooringLaminate
Exterior
Lot Size9,374 sqft
Building Information
Year Built1936
Garage Spaces1
Land Information
APN0240070170001
Lot Number1-3
SubdivisionLa Porte
Land UseResidential
Legal DescriptionLTS 1 2 & 3 BLK 217 LA PORTE
Census Tract343602
Assessed Land Value$50,860
Assessed Improvement Value$78,990
Assessment Year2025
About this property
RENOVATED HOME ON A LARGE CORNER LOT - PLENTY OF ROOM FOR EXPANSION - CLOSE TO OLD DOWNTOWN LA PORTE AND TO SCHOOLS
Investor Tools
$186,000
Estimated Property Value
$192,702Estimated Mortgage Balance
$186,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,169 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$161/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$998
$129,850
2025
$50,860
$78,990
$129,850
No
Tax History
Year
Tax Paid
Assessed Value
2024
$998
$129,850
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Hsng Corp
Stand Alone Second / Subordinate Position
$9,230
No
First
Jan 8, 2026
Jan 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,702
N/A
0%
104%
$1,163/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,163/mo
+$144/mo
8.4%
