Last 24 Hours
$200,954
NAL Estimated Property Value3811 Cornell St, Houston, TX, 77022
Off Market
Commercial
4 Beds
2 Bath
1,470 Sq Ft
Multi Family
$114.29 / sqft
Built in 1960Highlights
Interior
Bedrooms 4
Bathrooms Full 2
HeatingExterior
Lot Size3,999 sqft
Building Information
Year Built1960
Stories1
Land Information
APN0211340650016
Lot Number16
SubdivisionIndependence Heights Park
Land UseResidential
Legal DescriptionLT 16 BLK 65 INDEPENDENCE HEIGHTS PARK
Census Tract530300
Assessed Land Value$112,000
Assessed Improvement Value$88,954
Assessment Year2025
About this property
Hard money loan fell thru and back on market! Location! Location! Location! Complete remodel opportunity! Fixer upper! Price firm. Selling AS-IS!
Investor Tools
$200,954
Estimated Property Value
$19,117Estimated Mortgage Balance
$181,837Estimated Equity
90% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,206 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$435/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,218
$200,954
2025
$112,000
$88,954
$200,954
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,218
$200,954
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Unknown
$40,000
No
First
Jul 22, 2006
Aug 2021
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$19,117
$181,837
90%
10%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
N/A
+$2,226/mo
13.3%
12.4%