$262,000
NAL Estimated Property Value3735 Idaho St, Houston, TX, 77021
Off Market
Property Lead Type:
Absentee OwnerHigh EquityVacant HomesMove-In Ready
Highlights
Interior
AppliancesMicrowave, Gas Range, Refrigerator
FlooringVinyl
Exterior
Lot Size7,370 sqft
Building Information
Year Built1940
Stories1
Garage Spaces2
Land Information
APN0770900210019
Lot Number19
SubdivisionLa Salette Place
Land UseResidential
Legal DescriptionLT 19 BLK 16 LA SALETTE PLACE SEC 4
Census Tract313700
Assessed Land Value$120,663
Assessed Improvement Value$124,439
Assessment Year2025
About this property
Immerse yourself in the chic ambiance of this fully remodeled 4-bed, 2-bath home. The vinyl flooring exudes sophistication, and the kitchen is a chef's dream with a fridge, microwave, and gas range. Freshly painted walls and new windows create a bright, welcoming atmosphere. Conveniently located near major thoroughfares and just a stroll away from Cullen Middle School, this residence combines style with functionality.
Investor Tools
$262,000
Estimated Property Value
$158,555Estimated Mortgage Balance
$103,445Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$487/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,535
$245,102
2025
$120,663
$124,439
$245,102
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,535
$245,102
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexera Holding Llc
Conventional
$165,000
No
First
Mar 1, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,555
$110,445
41%
61%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$990/mo
+$1,236/mo
10.2%
