$1,981,000
NAL Estimated Property Value3035 Lafayette St, Houston, TX, 77005
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Ice Maker, Double Oven, Trash Compactor, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Wood
Exterior
Lot Size5,502 sqft
Building Information
Year Built1983
Stories2
Garage Spaces2
Land Information
APN0600230000034
SubdivisionRice Court
Land UseResidential
Legal DescriptionTR 9A BLK 3 RICE COURT
Census Tract412300
Assessed Land Value$825,000
Assessed Improvement Value$912,800
Assessment Year2025
About this property
Enjoy this West University Place home close to West U Elementary, the library, and many restaurants within the area. Stunning improvements made to the primary bathroom and freshly painted interior make this home move-in ready. The kitchen flows with an open concept into the living room. The home is truly four bedrooms with a large game room that could be fifth bedroom with attached full bath. The backyard is large enough for a pool. Don't miss the opportunity to live on Lafayette.
Investor Tools
$1,981,000
Estimated Property Value
$1,324,117Estimated Mortgage Balance
$656,883Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,886 /month
Positive
Cash Flow Estimate:
$3,962 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,677/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,213
$1,737,800
2025
$825,000
$912,800
$1,737,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,213
$1,737,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Russell B Hawkins Etux
Purchase Money Mortgage
$1,450,000
No
First
Oct 23, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,324,117
$587,883
30%
67%
$8,694/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$8,694/mo
$-5,354/mo
2.0%
