$1,050,000
NAL Estimated Property Value3511 Dunlavy St, Houston, TX, 77006
Off Market
Highlights
Interior
AppliancesDisposal, Free-Standing Range, Gas Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher, Oven
FlooringTile, Wood
Exterior
Lot Size8,124 sqft
Building Information
Year Built1925
Garage Spaces2
Land Information
APN0540530050005
Lot Number5,6
SubdivisionWest Mandell Place
Land UseResidential
Legal DescriptionLTS 5 & 6 BLK 5 WEST MANDELL PLACE
Census Tract410802
Assessed Land Value$975,000
Assessed Improvement Value$75,000
Assessment Year2025
About this property
Charming studio garage apartment. Large Chef's kitchen with granite countertops, gas stove, dishwasher, disposal, plenty of cabinets and dining area. Painted hardwood floors, blinds, ceiling fans, and new stacked washer/dryer in apartment. Bathroom with free standing sink and shower. One off street assigned parking spot. Great location convenient to HEB, local shopping, restaurants, ST. Thomas, Rice, Menil, Downtown, Galleria and major freeways. Landlord will consider one small pet.
Investor Tools
$1,050,000
Estimated Property Value
$598,977Estimated Mortgage Balance
$451,023Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,300 /month
Positive
Cash Flow Estimate:
$2,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,051/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,365
$1,050,000
2025
$975,000
$75,000
$1,050,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,365
$1,050,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$612,500
No
First
Jun 20, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$598,977
$451,023
42%
57%
$3,872/mo
