Last 24 Hours
$251,980
NAL Estimated Property Value3330 Drew St, Houston, TX, 77004
Off Market
3 Beds
2 Bath
1,136 Sq Ft
$149.65 / sqft
Built in 1935Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
HeatingExterior
Lot Size5,301 sqft
Building Information
Year Built1935
Garage Spaces1
Land Information
APN0372530000004
Lot Number4
SubdivisionWilson Wm A
Land UseResidential
Legal DescriptionLT 4 BLK 43 WILSON WM A
Census Tract312200
Assessed Land Value$175,100
Assessed Improvement Value$76,880
Assessment Year2025
About this property
Realtors please bring your investors Handyman to this Craftsman sold for lot value only can easily be renovated updated or can be replaced with townhomes excellent opportunity
Investor Tools
$251,980
Estimated Property Value
$113,398Estimated Mortgage Balance
$138,582Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$251,980
2025
$175,100
$76,880
$251,980
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$251,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Live Well Financial Inc
Reverse Mortgage / Hecm
$130,500
No
First
Mar 7, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,398
$138,582
54%
45%
$671/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$671/mo
+$1,051/mo
8.2%
12.4%