$493,000
NAL Estimated Property Value3012 Isabella St, Houston, TX, 77004
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDryer, Refrigerator, Washer
FlooringWood
Exterior
Lot Size5,249 sqft
Building Information
Year Built1930
Stories2
Land Information
APN0611680360003
Lot Number3
SubdivisionWashington Terrace
Land UseResidential
Legal DescriptionLT 3 BLK 36 WASHINGTON TERRACE
Census Tract312700
Assessed Land Value$178,500
Assessed Improvement Value$276,500
Assessment Year2025
About this property
This gorgeous vintage duplex rental is like no other! This home offers natural hard wood flooring throughout the home and spacious living areas to host family or social gatherings. Located minutes away from Downtown and UH you will not skip a beat with what Houston has to offer.
Investor Tools
$493,000
Estimated Property Value
$0Estimated Mortgage Balance
$493,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,958 /month
Positive
Cash Flow Estimate:
$986 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,056/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,206
$455,000
2025
$178,500
$276,500
$455,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,206
$455,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$497,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
N/A
+$2,226/mo
5.4%
