$452,489
NAL Estimated Property Value4603 Averill St, Houston, TX, 77009
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Convection Oven, Electric Oven, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile, Wood
Exterior
Lot Size5,502 sqft
Building Information
Year Built1935
Garage Spaces2
Land Information
APN0211870800012
Lot Number12
SubdivisionIrvington
Land UseResidential
Legal DescriptionLT 12 BLK 80 IRVINGTON
Census Tract210600
Assessed Land Value$211,750
Assessed Improvement Value$240,739
Assessment Year2025
About this property
Beautifully renovated 1930's Bungalow with ADU in desirable area close to Downtown, Heights and Eado. Original hardwood flooring in living and dinning. . Spacious kitchen with granite counter tops, new cabinetry, kitchen island w/ cook top, New SS appliances. Gorgeous updated bathrooms! Perfect income producing property, live in the main home and Airbnb the guest home. 3 bedroom 2 full bath in main home. 2 bedroom 1 bath in guest home. Contact me for a private tour!
Investor Tools
$452,489
Estimated Property Value
$404,482Estimated Mortgage Balance
$48,007Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,754 /month
Positive
Cash Flow Estimate:
$918 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$779/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,086
$452,489
2025
$211,750
$240,739
$452,489
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,086
$452,489
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Genhome Mortgage Corp
Fha
$414,514
Yes
First
May 27, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$404,482
$48,007
10%
89%
$2,618/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,618/mo
$-896/mo
4.6%
