Last 24 Hours
$212,000
NAL Estimated Property Value3919 Tidewater Dr, Houston, TX, 77045
$251,822 ARV
Off Market
3 Beds
2 Bath
1,655 Sq Ft
Single Family Residence
$102.66 / sqft
Built in 1960Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDisposal, Dishwasher
Exterior
Lot Size8,960 sqft
Building Information
Year Built1960
Stories1
Garage Spaces1
Land Information
APN0931030000027
Lot Number27
SubdivisionBrentwood
Land UseResidential
Legal DescriptionLT 27 BLK 4 BRENTWOOD SEC 3
Census Tract334102
Assessed Land Value$58,179
Assessed Improvement Value$120,670
Assessment Year2025
About this property
Large Corner lot in Brentwood Subdivision. New Carpet. Priced to move. No Flooding, Granite countertops stainless appliances and roof less than 5 years old.
Investor Tools
$212,000
Estimated Property Value
$141,727Estimated Mortgage Balance
$70,273Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$251,822
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$274/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,230
$178,849
2025
$58,179
$120,670
$178,849
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,230
$178,849
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Panorama Mortgage Group Llc
Conventional
$155,200
No
First
Oct 14, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,727
$91,273
39%
67%
$931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$931/mo
+$791/mo
9.7%
12.4%