Last 24 Hours
$187,000
NAL Estimated Property Value3123 Vintage Street, Houston, TX, 77026
Off Market
2 Beds
1 Bath
936 Sq Ft
$199.79 / sqft
Built in 1933Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
HeatingExterior
Lot Size8,002 sqft
Building Information
Year Built1933
Stories1
Land Information
APN0680050010017
Lot Number17
SubdivisionBay Street Gardens
Land UseResidential
Legal DescriptionLT 17 BLK 1 BAY STREET GARDENS
Census Tract210900
Assessed Land Value$74,750
Assessed Improvement Value$37,465
Assessment Year2025
About this property
Maximize your investment potential with this versatile income-producing property in a rapidly growing area of Houston. This well-maintained home sits on a spacious lot and includes a detached secondary unit of approximately 280 sq ft, ideal for a rental studio, home office, or guest space. Major updates completed in 2023 include PEX plumbing, new flooring, attic insulation, kitchen and laundry room cabinets, and approximately 75% of the electrical system replaced. With room to expand or enhance the outdoor space, this property offers both immediate rental potential and long-term growth.
Investor Tools
$187,000
Estimated Property Value
$0Estimated Mortgage Balance
$187,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,122 /month
Positive
Cash Flow Estimate:
$374 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$257/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,143
$112,215
2025
$74,750
$37,465
$112,215
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,143
$112,215
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$187,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
8.4%
12.4%