$478,000
NAL Estimated Property Value4313 Schuler St, Houston, TX, 77007
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Microwave, Gas Range, Dishwasher
FlooringTile, Wood
Exterior
Exterior FeaturesSide Yard, Sprinkler System
Lot Size1,455 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN1347500010003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 1 ENCLAVE AT SCHULER
Census Tract510601
Assessed Land Value$123,675
Assessed Improvement Value$296,622
Assessment Year2025
About this property
Beautiful 3 bedroom 3.5 bath + 2 car garage in gated community offering a cozy environment w/only 6 total properties. David Weekley Built. Roomy side yard, perfect for private enjoyment & pets. First floor offers a spacious bedroom + full-bathroom. Expansive 2nd floor ideal for entertaining. Plantation shutters, beautiful wood and tile flooring. Ideal kitchen offering plenty of kitchen cabinets + open concept, huge island. Huge 3rd floor master, gorgeous tub/shower, roomy closets. A/C replaced in 2019. Garage springs & motor 2020... Plus, Plus, Plus!
Investor Tools
$478,000
Estimated Property Value
$333,180Estimated Mortgage Balance
$144,820Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,868 /month
Positive
Cash Flow Estimate:
$956 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$778/month
$1,900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,951
$420,297
2025
$123,675
$296,622
$420,297
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,951
$420,297
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$360,800
No
First
Apr 25, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,180
$154,820
31%
70%
$2,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$4,064/mo
$-1,484/mo
6.5%
