Last 24 Hours
$331,784
NAL Estimated Property Value3022 Mcilhenny St, Houston, TX, 77004
Off Market
3 Beds
2 Bath
1,319 Sq Ft
$136.39 / sqft
Built in 2010Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingAppliancesGas Oven, ENERGY STAR Qualified Appliances, Free-Standing Range
FlooringCarpet, Tile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2009
Land Information
APN0372180000005
Lot Number5
SubdivisionWilson Wm A
Land UseResidential
Legal DescriptionLT 5 BLK 8 WILSON WM A
Census Tract312300
Assessed Land Value$170,000
Assessed Improvement Value$161,784
Assessment Year2025
About this property
Charming 3-bedroom, 2-bath home located in the heart of historic Third Ward This property does require work for financing options. The lot is 100 x 50 and is a corner lot. Perfect for building "possibility" 3 townhomes. New Construction across the street.
Investor Tools
$331,784
Estimated Property Value
$79,271Estimated Mortgage Balance
$252,513Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,991 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$142/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$51
$331,784
2025
$170,000
$161,784
$331,784
No
Tax History
Year
Tax Paid
Assessed Value
2024
$51
$331,784
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Mortgage Co
Fha
$92,819
Yes
First
May 25, 2011
Jun 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,271
$252,513
76%
24%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
N/A
+$1,722/mo
6.2%
12.4%