$294,205
NAL Estimated Property Value4749 Warm Springs Road, Houston, TX, 77035
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher, Oven, Refrigerator
FlooringTile, Wood
Exterior
Lot Size7,004 sqft
Building Information
Year Built1958
Stories1
Garage Spaces2
Land Information
APN0891130000033
Lot Number33
SubdivisionPost Oak Manor
Land UseResidential
Legal DescriptionLT 33 BLK 4 POST OAK MANOR SEC 5
Census Tract420400
Assessed Land Value$173,825
Assessed Improvement Value$120,380
Assessment Year2025
About this property
2/2/2A Inviting Mid Century Mod in the heart of the Willowbend neighborhood w/Original Hardwoods featured t/o the house. Kitchen renovated in 2005 w/New Cabinetry, Counters, & Slate Backsplash. 5 Burner Gas Range added in 2021. Both Bathrooms remodeled in 2019. Interior/Exterior Repainted in 2021.......... Saved the best for last ~ Pex Piping added t/o the house in 2017. Just minutes to 610, Med Center, Reliant Stadium & Galleria.
Investor Tools
$294,205
Estimated Property Value
$164,405Estimated Mortgage Balance
$129,800Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,765 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,512
$294,205
2025
$173,825
$120,380
$294,205
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,512
$294,205
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$183,200
No
First
Jan 14, 2021
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,405
$129,800
44%
56%
$1,099/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,099/mo
+$208/mo
5.3%
