$1,800
411 Marie St, Houston, TX, 77009
On Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Dryer, Oven, Refrigerator, Washer
FlooringWood
Exterior
Lot Size4,500 sqft
Building Information
Year Built1910
Land Information
APN0032190000042
Lot Number8
SubdivisionAllen A C
Land UseResidential
Legal DescriptionLT 8 BLK 55 ALLEN A C
Census Tract212300
Assessed Land Value$175,500
Assessed Improvement Value$85,980
Assessment Year2025
About this property
Nestled just outside downtown and the Heights, this Victorian cottage exudes historic charm with gingerbread trim, heart pine floors, and a professionally designed kitchen. Energy-efficient windows, artisan fencing and landscaping create a serene outdoor escape. Located steps from the light rail and the White Oak Hike & Bike trail system. Minutes from shopping, dining, and parks, this turn-key home offers a rare blend of character and convenience.
Investor Tools
$203,158Estimated Mortgage Balance
$59,965Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$570/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,531
$261,480
2025
$175,500
$85,980
$261,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,531
$261,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$220,000
No
First
Apr 20, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,158
$68,842
25%
78%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$1,320/mo
$-225/mo
5.0%
