Last 24 Hours
$674,896
NAL Estimated Property Value3813 Rosalie St # 8, Houston, TX, 77004
$755,977 ARV
Off Market
Commercial
2 Beds
2 Bath
5,760 Sq Ft
$217.01 / sqft
Built in 2017Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Heating Forced Air Unit
CoolingAppliancesMicrowave
FlooringLaminate
Exterior
Exterior FeaturesPrivate Entrance
Lot Size5,001 sqft
Building Information
Year Built2014
Stories2
Land Information
APN0221770000004
Lot Number4
SubdivisionLeeland Park
Land UseCommercial
Legal DescriptionLT 4 BLK A1 LEELAND PARK
Census Tract312200
Assessed Land Value$100,000
Assessed Improvement Value$574,896
Assessment Year2025
About this property
8 UNITS OF 2 BEDS 2 BATHS, EQUIPED WITH CARRIER HVAC UNITS, JUST ABOUT 7YEARS OLD CONSTRUCTION, WALKING DISTANCE FROM UNIVERSITY OF HOUSTON, ALREADY EQUIPED WITH SPRINKLER SYSTEMS. GREAT OPPORTUNITY FOR AN INVESTMENT PORTFILIO. HURRY AND MAKE THIS YOUR BEST INVESTMENT.THE OPPORTUNITY IS ENDLESS, ON BUS ROUTE. UNITS ARE INDIVIDUALLY METERED.
Investor Tools
$674,896
Estimated Property Value
$974,842Estimated Mortgage Balance
$674,896Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$755,977
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,500 /month
Positive
Cash Flow Estimate:
$2,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,480/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,388
$674,896
2025
$100,000
$574,896
$674,896
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,388
$674,896
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Al Baba School Foundation
Purchase Money Mortgage
$1,000,000
No
First
Dec 27, 2024
Dec 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$974,842
N/A
0%
144%
$5,996/mo
12.4%