$448,573
NAL Estimated Property Value4224 D St, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Oven, Washer
FlooringCarpet, Tile
Exterior
Lot Size14,401 sqft
Building Information
Year Built2020
Stories1
Garage Spaces1
Land Information
APN0111180000001
Lot Number2
SubdivisionDairy Townsite
Land UseResidential
Legal DescriptionTR 2B BLK 74 S 80X180 FT LT 2 DAIRY TOWNSITE
Census Tract452501
Assessed Land Value$68,400
Assessed Improvement Value$380,173
Assessment Year2025
About this property
Spacious Home with large bedrooms, approximately 1,800 square feet per seller, 4BR, 2-Bath, recently renovated in 2020 on a large unrestricted lot with great location...just blocks off of Westpark Tollway. Property is fully fenced with access gate with plenty of parking and storage. Property includes approximately 5,000 square feet of storage Warehouse with roll up doors (steel frame construction). Warehouse currently being used to store building materials. Excellent opportunity. Buyer to verify room sizes and dimensions.
Investor Tools
$448,573
Estimated Property Value
$252,129Estimated Mortgage Balance
$196,444Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,691 /month
Positive
Cash Flow Estimate:
$897 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$655/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,619
$448,573
2025
$68,400
$380,173
$448,573
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,619
$448,573
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dien Huynh
Unknown
$279,300
No
First
Apr 16, 2021
May 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$252,129
$196,444
43%
56%
$1,675/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,675/mo
+$47/mo
4.6%
