$381,000
NAL Estimated Property Value3608 Billingsley St, Houston, TX, 77009
Off Market
Property Lead Type:
Deal ListAbsentee OwnerVacant Homes
Highlights
Interior
Exterior
Lot Size5,502 sqft
Building Information
Year Built1950
Stories1
Land Information
APN0211740380008
Lot Number8
SubdivisionIrvington
Land UseResidential
Legal DescriptionLT 8 BLK 38 IRVINGTON
Census Tract210500
Assessed Land Value$211,750
Assessed Improvement Value$147,358
Assessment Year2025
About this property
This investment property needs an investor's touch to be finished out. Approved plans in-hand, open permits, finish this one to your own liking!
Investor Tools
$381,000
Estimated Property Value
$267,528Estimated Mortgage Balance
$113,472Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$603/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,328
$359,108
2025
$211,750
$147,358
$359,108
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,328
$359,108
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jackson Flagstar Centre Office
Conventional
$277,500
No
First
May 17, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,528
$122,472
31%
70%
$1,664/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,664/mo
+$562/mo
7.0%
