$199,331
NAL Estimated Property Value3143 Jorns St, Houston, TX, 77045
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size4,282 sqft
Building Information
Year Built2003
Garage Spaces1
Land Information
APN1157780030040
Lot Number40
SubdivisionWillow Glen
Land UseResidential
Legal DescriptionLT 40 BLK 3 WILLOW GLEN
Census Tract330101
Assessed Land Value$38,734
Assessed Improvement Value$160,597
Assessment Year2025
About this property
3 bedroom, 2 full bath, 1 car garage home located in the Willow Glen community! Roof was replaced in 2022. Formal dinning, and adorable kitchen with Formica countertops and plenty of cabinet space. Tile and carpet flooring. Primary bedroom w/ en-suite bathroom including a tub/shower combo. Spacious fenced backyard perfect for gatherings! NO HOA! Water Heater was replaced 03/03/2023! Call and make your appointment today!
Investor Tools
$199,331
Estimated Property Value
$186,151Estimated Mortgage Balance
$13,180Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,278 /month
Positive
Cash Flow Estimate:
$426 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$431/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,171
$199,331
2025
$38,734
$160,597
$199,331
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,171
$199,331
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$196,650
No
First
Jun 30, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,151
$15,849
7%
93%
$1,180/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,180/mo
+$542/mo
10.4%
