$2,202,000
NAL Estimated Property Value3771 Harper St, Houston, TX, 77005
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher, Cooktop
FlooringCarpet, Wood
Exterior
Lot Size9,775 sqft
Building Information
Year Built1989
Stories2
Garage Spaces2
Land Information
APN0560640000031
Lot Number32
SubdivisionSouthside Place
Land UseResidential
Legal DescriptionLT 32 & TR 31 BLK 10 SOUTHSIDE PLACE
Census Tract412500
Assessed Land Value$1,466,400
Assessed Improvement Value$406,455
Assessment Year2025
About this property
Exceptional Southside Place 4-bedroom 3.5-bath home! Centrally located between Bellaire, the Med Center, Rice Village. Do not miss!
Investor Tools
$2,202,000
Estimated Property Value
$737,013Estimated Mortgage Balance
$1,464,987Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,370 /month
Positive
Cash Flow Estimate:
$4,790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,018/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,212
$1,872,855
2025
$1,466,400
$406,455
$1,872,855
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,212
$1,872,855
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houston Highway Cu
Arm (Adjustable Rate Mortgage)
$945,000
No
First
Aug 26, 2015
Sep 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$737,013
$1,464,987
66%
33%
$4,789/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$4,789/mo
$-1,449/mo
1.8%
