$190,903
NAL Estimated Property Value3042 Holly Hall St, Houston, TX, 77054
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1984
Garage Spaces2
Land Information
APN1161290150004
SubdivisionHolly Hall T/H Condo
Land UseResidential
Legal DescriptionUNIT 3042 BLDG O .363 INT COMMON LAND & ELE HOLLY HALL T/H CONDO
Census Tract313902
Assessed Land Value$36,272
Assessed Improvement Value$154,631
Assessment Year2025
Investor Tools
$190,903
Estimated Property Value
$109,523Estimated Mortgage Balance
$81,380Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
$645/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,994
$190,903
2025
$36,272
$154,631
$190,903
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,994
$190,903
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$110,000
No
First
Feb 21, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,523
$81,380
42%
57%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,305/mo
+$365/mo
10.5%
