$299,000
3804 Garrow Street, Houston, TX, 77003
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate, Wood
Exterior
Lot Size2,788 sqft
Building Information
Year Built1920
Stories1
Garage Spaces1
Land Information
APN0520460000019
Lot Number19
SubdivisionBrady Home
Land UseResidential
Legal DescriptionLT 19 BLK 2 BRADY HOME
Census Tract310400
Assessed Land Value$140,616
Assessed Improvement Value$68,551
Assessment Year2025
About this property
Location of this East End bungalow is ideal for a Metro Rail rider. This property has been well maintained and is a perfect opportunity for inner city living. Home has been recently painted and updated. Roof was installed 4 years ago, and windows have been updated. This historic neighborhood is quickly becoming a neighborhood that is developing at a fast pace. Dont miss this opportinity. Owner/ Broker
Investor Tools
$199,672Estimated Mortgage Balance
$116,328Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,377
$209,167
2025
$140,616
$68,551
$209,167
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,377
$209,167
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Janie M Rodriguez
Purchase Money Mortgage
$155,000
No
First
May 14, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,672
$116,328
36%
63%
$1,380/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,380/mo
+$710/mo
7.9%
