$169,900
4120 Brinkley St, Houston, TX, 77051
On Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built2020
Land Information
APN0641680380004
Lot Number4
SubdivisionSunnyside Courts
Land UseResidential
Legal DescriptionLT 4 BLK V SUNNYSIDE COURTS
Census Tract331200
Assessed Land Value$70,000
Assessed Improvement Value$252,145
Assessment Year2025
About this property
Centrally located multi-family property with great income producing potential. Two units, both with 2 bedrooms and two bathrooms. Solid surface flooring throughout, open concept living, dining and kitchen areas, pantry closet, with utility space in the hallway. The kitchen offers a built-in microwave, dishwasher, refrigerator and stove. Both units are vacant; you could live in one unit and rent the other.
Investor Tools
$133,573Estimated Mortgage Balance
$226,427Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,160 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$673/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,277
$322,145
2025
$70,000
$252,145
$322,145
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,277
$322,145
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plainscapital Bank
Loan Amount Keyed Is An Aggregate Amount
$150,964
No
First
Sep 21, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,573
$226,427
62%
37%
$906/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$906/mo
+$1,320/mo
7.4%
