Last 24 Hours
$541,000
NAL Estimated Property Value3127 Castlewood St, Houston, TX, 77025
Off Market
3 Beds
3 Bath
2,033 Sq Ft
$180.03 / sqft
Built in 1955Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesDisposal, Dishwasher
FlooringTile, Wood
Exterior
Lot Size7,680 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0772030300006
Lot Number6
SubdivisionBraes Terrace
Land UseResidential
Legal DescriptionLT 6 BLK 30 BRAES TERRACE SEC 1
Census Tract413301
Assessed Land Value$318,630
Assessed Improvement Value$37,651
Assessment Year2025
About this property
Original Med Center home with a gently updated kitchen, zoned to Bellaire High and ready for your rehab. Classic floorplan with formal living and dining rooms, large family room that's open to the kitchen.
Investor Tools
$541,000
Estimated Property Value
$311,813Estimated Mortgage Balance
$229,187Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,246 /month
Positive
Cash Flow Estimate:
$1,082 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$651/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,106
$356,281
2025
$318,630
$37,651
$356,281
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,106
$356,281
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$329,400
No
First
Jun 30, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,813
$170,187
35%
58%
$1,975/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,975/mo
+$65/mo
4.5%
12.4%