$1,100,000
313 Byrne St, Houston, TX, 77009
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Gas Oven, Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher
Exterior
Lot Size7,501 sqft
Building Information
Year Built1920
Garage Spaces2
Land Information
APN0372740000007
SubdivisionWoodland Heights
Land UseResidential
Legal DescriptionTRS 7 & 8 BLK 9 WOODLAND HEIGHTS
Census Tract510301
Assessed Land Value$750,000
Assessed Improvement Value$340,329
Assessment Year2025
About this property
Very attractive updated 1920 bungalow-style 3-bedroom home in desirable Woodland Heights historic district ready for move-in. This home, featured in the Lights In The Heights holiday display, has three bedrooms, two full baths and a two-car detached garage/man cave, situated on a 7,500 square foot corner lot. The home has an updated kitchen and bathrooms, tankless water heater, beautiful hardwood flooring, central HVAC, and more to offer.
Investor Tools
$217,507Estimated Mortgage Balance
$872,822Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,600 /month
Positive
Cash Flow Estimate:
$2,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,623
$1,090,329
2025
$750,000
$340,329
$1,090,329
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,623
$1,090,329
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Stand Alone First / Home Equity First Lien
$250,000
No
First
Oct 22, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,507
$872,822
80%
20%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,499/mo
+$223/mo
1.9%
