$1,257,000
NAL Estimated Property Value4122 1/2 Drake Street, Houston, TX, 77005
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringLaminate, Wood
Exterior
Lot Size5,001 sqft
Building Information
Year Built1941
Garage Spaces1
Land Information
APN0552900000014
Lot Number14
SubdivisionCollege Court Place
Land UseResidential
Legal DescriptionLT 14 BLK 15 COLLEGE COURT PLACE
Census Tract411801
Assessed Land Value$600,000
Assessed Improvement Value$220,900
Assessment Year2025
About this property
Free standing townhome with about 1800 sqft of living space. 2 bedrooms 2.5 bathrooms and a one car garage with LOTS of storage. Brand New flooring in bedrooms. Room to park 4 cars. 10 foot ceilings on 2nd and 3rd floors. MASSIVE walk in master closet. MASSIVE Master bedroom with sitting area. Walk to Many restaurants and grocery store. 12 minutes from downtown and the medical center. An additional fee of $75/mo. will be added to the rent which will cover Water, trash and lawncare.
Investor Tools
$1,257,000
Estimated Property Value
$297,339Estimated Mortgage Balance
$959,661Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,542 /month
Positive
Cash Flow Estimate:
$2,514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,779/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,065
$820,900
2025
$600,000
$220,900
$820,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,065
$820,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown America Inc
Conventional
$417,000
No
First
Dec 30, 2013
Dec 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,339
$959,661
76%
24%
$2,501/mo
