$630,631
NAL Estimated Property Value3109 S Braeswood Blvd, Houston, TX, 77025
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
FlooringWood
Exterior
Lot Size17,289 sqft
Building Information
Year Built1952
Stories1
Garage Spaces4
Land Information
APN0772030200004
Lot Number4,5
SubdivisionBraes Terrace
Land UseResidential
Legal DescriptionLTS 4 & 5 BLK 20 BRAES TERRACE SEC 1
Census Tract413301
Assessed Land Value$509,066
Assessed Improvement Value$121,565
Assessment Year2025
Investor Tools
$630,631
Estimated Property Value
$393,714Estimated Mortgage Balance
$236,917Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,784 /month
Positive
Cash Flow Estimate:
$1,261 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,481/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,622
$630,631
2025
$509,066
$121,565
$630,631
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,622
$630,631
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Intercredit Bank Na
Closed-End Mortgage / Closed-End With Future Advance Clause
$402,000
No
First
Mar 20, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$393,714
$236,917
37%
62%
$2,411/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$2,411/mo
+$229/mo
5.0%
