$2,018,000
NAL Estimated Property Value4215 Swarthmore St, Houston, TX, 77005
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Ice Maker, Gas Oven, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size5,001 sqft
Building Information
Year Built2018
Stories1
Garage Spaces2
Land Information
APN0600360100016
Lot Number16
SubdivisionColonial Terrace
Land UseResidential
Legal DescriptionLT 16 BLK 10 COLONIAL TERRACE
Census Tract412600
Assessed Land Value$775,000
Assessed Improvement Value$860,331
Assessment Year2025
About this property
Custom built home completed in 2018 with too many upgrades to list! Key features include a whole house generator, water filtration system, high-end appliances, turfed backyard, and more. 4 bedrooms, 3.5 baths with upstairs landing playroom. Quartz countertops throughout, hardwood floors downstairs and in primary bedroom. Outdoor covered patio with grill. Location is ideal with close proximity to Colonial Park and Pool. This is a house you do not want to miss!
Investor Tools
$2,018,000
Estimated Property Value
$933,504Estimated Mortgage Balance
$1,084,496Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,108 /month
Positive
Cash Flow Estimate:
$4,036 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,688/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,160
$1,635,331
2025
$775,000
$860,331
$1,635,331
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,160
$1,635,331
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$1,000,000
No
First
Oct 6, 2022
Nov 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$933,504
$1,084,496
53%
46%
$5,996/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$5,996/mo
$-2,656/mo
2.0%
