$421,998
NAL Estimated Property Value3406 Elser St, Houston, TX, 77009
$431,669 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringWood
Exterior
Lot Size5,502 sqft
Building Information
Year Built2017
Garage Spaces1
Land Information
APN0211720330020
Lot Number10
SubdivisionIrvington
Land UseResidential
Legal DescriptionLT 10 BLK 33 IRVINGTON
Census Tract210500
Assessed Land Value$211,750
Assessed Improvement Value$210,248
Assessment Year2025
About this property
2 Story 3 Bedrooms, 2 Full Baths, and One 1/2 Bathroom
Investor Tools
$421,998
Estimated Property Value
$229,736Estimated Mortgage Balance
$192,262Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$431,668
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,532 /month
Positive
Cash Flow Estimate:
$844 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$975/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,588
$421,998
2025
$211,750
$210,248
$421,998
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,588
$421,998
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bay Valley Mortgage Group
Conventional
$256,000
No
First
Jan 29, 2021
Feb 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$229,736
$192,262
45%
54%
$1,535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,535/mo
+$187/mo
4.9%
