$197,127
NAL Estimated Property Value3815 Cosby St, Houston, TX, 77021
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop
FlooringVinyl
Exterior
Lot Size6,482 sqft
Building Information
Year Built1950
Garage Spaces1
Land Information
APN0752380180007
Lot Number7
SubdivisionScott Terrace
Land UseResidential
Legal DescriptionLT 7 BLK 16 SCOTT TERRACE SEC 4
Census Tract313700
Assessed Land Value$90,720
Assessed Improvement Value$106,407
Assessment Year2025
About this property
***Tenant Occupied. No Showings until Oct. 10th. **** This cozy home is just minutes from the Texas Medical Center, Downtown Houston, and several local Universities.
Investor Tools
$197,127
Estimated Property Value
$120,425Estimated Mortgage Balance
$76,702Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,183 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$400/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,809
$197,127
2025
$90,720
$106,407
$197,127
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,809
$197,127
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Success Mortgage Partners Inc
Conventional
$135,000
No
First
Oct 27, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,425
$76,702
38%
61%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$810/mo
+$912/mo
10.5%
