$224,811
NAL Estimated Property Value3223 Tidewater Dr, Houston, TX, 77045
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size5,201 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1041960000006
Lot Number6
SubdivisionGlen Iris
Land UseResidential
Legal DescriptionLT 6 BLK 8 GLEN IRIS SEC 1
Census Tract330101
Assessed Land Value$57,200
Assessed Improvement Value$167,611
Assessment Year2025
About this property
Quaint 3 bed 2 bath in a quiet neighborhood. Close to Medical Center, NRG, shopping, and dining. DO NOT DISTURB TENANTS. Contact agent if you would like to schedule a showing.
Investor Tools
$224,811
Estimated Property Value
$179,618Estimated Mortgage Balance
$45,193Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,349 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,375
$224,811
2025
$57,200
$167,611
$224,811
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,375
$224,811
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$193,800
No
First
Jun 6, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,618
$45,193
20%
80%
$1,162/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,162/mo
+$560/mo
9.2%
