$283,843
NAL Estimated Property Value4127 Delhi St, Houston, TX, 77022
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher
FlooringVinyl
Exterior
Lot Size5,001 sqft
Building Information
Year Built1960
Stories1
Land Information
APN0610550110005
Lot Number5
SubdivisionWhitney Place
Land UseResidential
Legal DescriptionLT 5 BLK 11 WHITNEY PLACE SEC 1
Census Tract530400
Assessed Land Value$135,000
Assessed Improvement Value$148,843
Assessment Year2025
About this property
This new construction, 2 bedroom, 1 bath duplex unit for lease includes WIFI, lawn maintenance, washer, dryer and fridge! The open concept living room, dining room, and kitchen areas are complete with vinyl plank flooring, bright white cabinets and backsplash, stainless steel appliances, quartz countertops, and a deep, double sink. Both bedrooms have nice size closets, tons of natural light, and vinyl plank flooring. Enjoy a spacious, fenced in backyard with an automatic front driveway gate. Schedule your showing today!
Investor Tools
$283,843
Estimated Property Value
$269,811Estimated Mortgage Balance
$14,032Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,703 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$640/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,260
$283,843
2025
$135,000
$148,843
$283,843
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,260
$283,843
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Va
$298,306
Yes
First
May 14, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,811
$14,032
4%
95%
$1,789/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,789/mo
+$437/mo
9.4%
