$197,000
NAL Estimated Property Value405 San Jacinto St, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesGas Oven, Free-Standing Range, Gas Range, Dishwasher, Refrigerator
FlooringTile, Wood
Exterior
Lot Size6,251 sqft
Building Information
Year Built1948
Stories1
Land Information
APN0690990020004
Lot Number4,5
SubdivisionSan Jacinto Homes
Land UseResidential
Legal DescriptionLTS 4 & 5 BLK 224 SAN JACINTO HOMES
Census Tract343602
Assessed Land Value$48,438
Assessed Improvement Value$126,582
Assessment Year2025
About this property
A RECENTLY RENOVATED "DOLL HOUSE" - ROOF REPLACED - KITCHEN REMODELED - NEW FLOORING PUT IN THROUGHOUT - NEW WINDOWS - NEW PLUMBING AND WIRING - BEAUTIFUL FLOORING THROUGHOUT - INSIDE UTILITY ROOM - FENCED BACK YARD - CLOSE TO SCHOOLS AND "OLD" DOWNTOWN LA PORTE - SAN JACINTO STREET IS A DIRECT STREET TO SYLVAN BEACH COMPLEX - REFRIGERATOR AND RANGE REMAIN - NEW A/C SYSTEM - THIS ONE WAN'T LAST LONG, SO HURRY ROOM MEASUREMENTS ARE APPROXIMATE
Investor Tools
$197,000
Estimated Property Value
$172,315Estimated Mortgage Balance
$24,685Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$173/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,096
$175,020
2025
$48,438
$126,582
$175,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,096
$175,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$185,250
No
First
Aug 1, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,315
$20,685
10%
87%
$1,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,111/mo
+$611/mo
10.5%
