$1,648,739
NAL Estimated Property Value4103 Bellefontaine St, Houston, TX, 77025
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size9,453 sqft
Building Information
Year Built2022
Stories1
Garage Spaces2
Land Information
APN0730030030001
Lot Number1
SubdivisionAyrshire
Land UseResidential
Legal DescriptionLT 1 BLK 3 AYRSHIRE SEC 1
Census Tract413000
Assessed Land Value$623,025
Assessed Improvement Value$1,025,714
Assessment Year2025
About this property
Wonderful opportunity to build on a 9,450 sqft (HCAD) corner lot in Braeswood Place. Ideally located near sought-after schools (Buyer must verify eligibility for attendance), restaurants, the YMCA, and Medical Center with quick access to 610. The existing brick home is offered in original condition at lot value as-is/where-is. All per seller
Investor Tools
$1,648,739
Estimated Property Value
$1,286,962Estimated Mortgage Balance
$361,777Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,892 /month
Positive
Cash Flow Estimate:
$3,297 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,786/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$25,193
$1,648,739
2025
$623,025
$1,025,714
$1,648,739
No
Tax History
Year
Tax Paid
Assessed Value
2024
$25,193
$1,648,739
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$1,326,000
No
First
Sep 14, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,286,962
$361,777
21%
78%
$8,707/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$8,707/mo
$-6,067/mo
1.9%
