$777,000
NAL Estimated Property Value4059 Merrick, Houston, TX, 77025
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Free-Standing Range, Dishwasher, Oven, Refrigerator, Washer
FlooringCarpet, Vinyl, Wood
Exterior
Lot Size9,174 sqft
Building Information
Year Built1952
Stories1
Garage Spaces4
Land Information
APN0730040280015
Lot Number15
SubdivisionAyrshire
Land UseResidential
Legal DescriptionLT 15 BLK 18 AYRSHIRE SEC 7
Census Tract413000
Assessed Land Value$532,270
Assessed Improvement Value$85,626
Assessment Year2025
About this property
4 bedroom/2 bath home close to Medical Center in highly desirable Ayrshire. Zoned to Mark Twain Elementary and Bellaire High School featuring open kitchen, updated baths, hardwood floors, spacious living areas, and large fenced backyard with lots of extra storage space. Walking distance to Mark Twain Elementary, Neighborhood Parks, and Library plus centrally located to great restaurants and family entertainment. Home has never flooded (per owner). Schedule your appointment today!
Investor Tools
$777,000
Estimated Property Value
$383,655Estimated Mortgage Balance
$393,345Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,662 /month
Positive
Cash Flow Estimate:
$1,554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,152/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,943
$617,896
2025
$532,270
$85,626
$617,896
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,943
$617,896
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$425,000
No
First
Apr 12, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,655
$393,345
50%
49%
$2,549/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$2,549/mo
$-509/mo
3.2%
