$196,918
NAL Estimated Property Value4924 Wilmington St, Houston, TX, 77033
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,070 sqft
Building Information
Year Built1958
Stories1
Land Information
APN0752000040016
Lot Number16
SubdivisionSunnyside Gardens
Land UseResidential
Legal DescriptionLT 16 BLK D SUNNYSIDE GARDENS
Census Tract331800
Assessed Land Value$79,162
Assessed Improvement Value$117,756
Assessment Year2025
About this property
Welcome to this stunning 2-bedroom, 1-bath home that has been recently upgraded to provide you with the utmost comfort and style. All GE appliances and offers a harmonious fusion of modern living and timeless charm. Don't miss the opportunity to make this home your own and experience the epitome of comfortable, stylish living. Landlord pays for internet, yard maintenance and water. W/D available to rent $50/month. SECURITY DEPOSIT $1000.
Investor Tools
$196,918
Estimated Property Value
$125,321Estimated Mortgage Balance
$71,597Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$444/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,346
$196,918
2025
$79,162
$117,756
$196,918
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,346
$196,918
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Commercial Lender Llc
Commercial
$131,278
No
First
Nov 10, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,321
$71,597
36%
64%
$788/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$788/mo
+$934/mo
10.5%
