$286,000
NAL Estimated Property Value3926 Tristan St, Houston, TX, 77021
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Range
Exterior
Lot Size6,151 sqft
Building Information
Year Built1940
Stories1
Garage Spaces1
Land Information
APN0752370050007
Lot Number7
SubdivisionScott Terrace
Land UseResidential
Legal DescriptionLT 7 BLK 5 SCOTT TERRACE SEC 1
Census Tract313600
Assessed Land Value$100,350
Assessed Improvement Value$185,650
Assessment Year2025
About this property
This house has 3 bedrooms, as an conversion of the garage gives a large area that has been used as a bedroom. A second bath was in the garage conversion, but has not be functioning since the last foundation work. This is a great neighborhood, and many new constructions are on the block. Bus lines, universities, medical center and many parks within proximity of the property. Local shopping, schools and restaurants are growing in the market area.
Investor Tools
$286,000
Estimated Property Value
$206,492Estimated Mortgage Balance
$79,508Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$446/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,927
$286,000
2025
$100,350
$185,650
$286,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,927
$286,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$208,000
Yes
First
Dec 1, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,492
$79,508
27%
72%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,248/mo
+$978/mo
9.3%
