$821,000
NAL Estimated Property Value402 E 27th St, Houston, TX, 77008
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size4,500 sqft
Building Information
Year Built1940
Stories1
Garage Spaces1
Land Information
APN0350860330001
Lot Number1
SubdivisionSunset Heights Amending No 1
Land UseResidential
Legal DescriptionLT 1 BLK 1 SUNSET HEIGHTS AMENDING NO 1
Census Tract511502
Assessed Land Value$382,500
Assessed Improvement Value$87,100
Assessment Year2025
About this property
Gorgeous duplex in Sunset Heights. This 2/2 with study and 1 car garage features hardwood flooring in living areas and berber carpet in bedrooms. Master bath offers granite counters, double sinks and frameless glass shower. Extra sound insulation installed to reduce noise transmission between units. Storage space galore-master has 3 closets! Plantation shutters in living areas and master BR. Soundproof windows on one side of the home.
Investor Tools
$821,000
Estimated Property Value
$23,084Estimated Mortgage Balance
$797,916Estimated Equity
96% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,926 /month
Positive
Cash Flow Estimate:
$1,642 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,014/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,060
$469,600
2025
$382,500
$87,100
$469,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,060
$469,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$122,000
No
First
Apr 17, 2013
May 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$23,084
$717,916
96%
3%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
N/A
+$2,230/mo
3.3%
