$414,900
303 Marcella Street #O, Houston, TX, 77091
$424,880 ARV
On Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringEngineered Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,638 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1455300010015
Lot Number15
Land UseResidential
Legal DescriptionLT 15 BLK 1 YALE TERRACE
Census Tract530600
Assessed Land Value$104,247
Assessed Improvement Value$261,303
Assessment Year2025
About this property
This stunning new construction 3-bedroom, 3.5-bathroom home offers modern traditional living with a BACKYARD, BALCONY, and NO CARPET throughout. Filled with abundant natural light, every detail has been thoughtfully designed. The gourmet kitchen features stainless steel appliances, custom ITALIAN cabinetry, and a seamless open-concept layout perfect for entertaining. The spacious primary suite offers tons of natural light, THREE closets, and a luxurious en-suite bathroom complete with double sinks and a walk-in shower. NOT IN A FLOOD ZONE.
Investor Tools
$389,241Estimated Mortgage Balance
$365,550Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$424,879
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,489 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$220/month
$115/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$808
$365,550
2025
$104,247
$261,303
$365,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$808
$365,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$389,910
No
First
Feb 6, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$389,241
N/A
0%
106%
$2,398/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,513/mo
$-791/mo
5.7%
