Last 24 Hours
$256,000
NAL Estimated Property Value4311 Cinnabar Drive, Houston, TX, 77072
Off Market
4 Beds
2 Bath
1,764 Sq Ft
Single Family Residence
$141.72 / sqft
Built in 1971Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingFlooringCarpet, Vinyl
Exterior
Lot Size7,706 sqft
Building Information
Year Built1971
Stories1
Garage Spaces2
Land Information
APN1030360000220
Lot Number220,221
SubdivisionBrays Forest
Land UseResidential
Legal DescriptionLT 220 & N 2 FT LT 221 BLK 11 BRAYS FOREST SEC 3
Census Tract452402
Assessed Land Value$55,894
Assessed Improvement Value$196,349
Assessment Year2025
About this property
Beautiful newly remodeled 4 bed 2 bath home, new laminate and carpet flooring throughout, fresh paint, and NEW ROOF. New granite in kitchen and master bathroom with beautiful tile and glass door shower.
Investor Tools
$256,000
Estimated Property Value
$205,755Estimated Mortgage Balance
$50,245Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$314/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,489
$252,243
2025
$55,894
$196,349
$252,243
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,489
$252,243
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$222,000
No
First
Jun 8, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,755
$50,245
19%
80%
$1,332/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,332/mo
+$894/mo
10.4%
12.4%