$206,898
NAL Estimated Property Value3831 Tidewater Dr, Houston, TX, 77045
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size7,148 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0931030000022
Lot Number22
SubdivisionBrentwood
Land UseResidential
Legal DescriptionLT 22 BLK 4 BRENTWOOD SEC 3
Census Tract334102
Assessed Land Value$56,686
Assessed Improvement Value$150,212
Assessment Year2025
About this property
Introducing your beautifully newly remodeled 4-bed, 2-bath Brentwood home, complete with a 2-car garage. Recently remodeled to the highest standards, this home features stainless steel appliances, granite kitchen countertops, new tiled master shower, new floors, and fresh paint throughout. The fourth bedroom is a flex room for anything you can imagine so come see this beautiful home today!
Investor Tools
$206,898
Estimated Property Value
$218,293Estimated Mortgage Balance
$206,898Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$120/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$411
$206,898
2025
$56,686
$150,212
$206,898
No
Tax History
Year
Tax Paid
Assessed Value
2024
$411
$206,898
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Va
$231,000
Yes
First
May 19, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,293
N/A
0%
106%
$1,385/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,385/mo
+$841/mo
12.9%
