Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$147,000

4543 Lelay Cir, Houston, TX, 77022

Off Market

2 Beds

1 Bath

872 Sq Ft

Single Family Residence

$183.49 / sqft

Built in 1961

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Heating Central

Cooling

AppliancesGas Oven, Gas Cooktop

Exterior

Lot Size1,786 sqft

Building Information

Year Built1961

Land Information

APN1172900000039

Lot Number39

SubdivisionWhitney Place West

Land UseResidential

Legal DescriptionLT 39 WHITNEY PLACE WEST

Census Tract530502

Assessed Land Value$33,683

Assessed Improvement Value$86,729

Assessment Year2025

About this property

Completely renovated 2-bedroom, 1-bath home in a quiet Houston cul-de-sac! Enjoy brand-new porcelain tile flooring throughout, fresh interior/exterior paint (including shed), all new doors, baseboards, and sleek modern hardware. The kitchen stuns with quartz countertops, soft-close cabinets, new backsplash, and stainless steel appliances—including refrigerator, oven/stove, microwave, dishwasher, and garbage disposal. Bathrooms feature new vanities with quartz tops, fixtures, trim, and mirrors. Ceiling fans and lighting updated throughout. Washer/dryer included. Outside: new 30-year roof, fresh sod, new walkway, and locking mailbox. Tech-ready with Ring security, smart thermostat, smart front door lock, and myQ garage access. New gas water heater and attic access. Move-in ready!

Investor Tools

$147,000

Estimated Property Value

$118,000Estimated Mortgage Balance

$30,028Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$960 /month

Positive

Cash Flow Estimate:

$320 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$264/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,429

$120,412

2025

$33,683

$86,729

$120,412

Tax History

Year

Tax Paid

Assessed Value

2024

$2,429

$120,412

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Loandepot.Com Llc

Conventional

$118,000

First

Nov 7, 2025

Dec 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$116,972

$29,028

19%

80%

$708/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,307/mo

$708/mo

+$599/mo

10.7%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area