Last 24 Hours
$313,188
NAL Estimated Property Value507 Innsdale Dr, Houston, TX, 77076
Off Market
5 Beds
2 Bath
1,548 Sq Ft
Single Family Residence
$103.36 / sqft
Built in 1974Property Lead Type:
Deal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 5
Bathrooms Full 1
Heating Central
CoolingExterior
Lot Size15,891 sqft
Building Information
Year Built1974
Land Information
APN0740110000053
Lot Number53,54
SubdivisionBriarcliff Place
Land UseResidential
Legal DescriptionLTS 53 & 54 BRIARCLIFF PLACE SEC 1
Census Tract221302
Assessed Land Value$145,095
Assessed Improvement Value$168,093
Assessment Year2025
About this property
Investor Special!!!! Perfect opportunity to fix and flip! Great Location! Close proximity to downtown, 10 minutes! Few minutes from I-45, I-59, 6-10 Loop, and Hardy Toll rd. New Construction and rehabbed homes nearby, lots of potential! Home sits on 2 lots, 5 bed 2 bath. Owner occupied, 24 hour notice to view property. Buyer to verify all information and measurements. Hurry this home will not last!! Selling AS IS. No repairs will be made.
Investor Tools
$313,188
Estimated Property Value
$113,060Estimated Mortgage Balance
$200,128Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,879 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$569/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,264
$313,188
2025
$145,095
$168,093
$313,188
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,264
$313,188
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crs Capital Investments Llc
Purchase Money Mortgage
$125,000
No
First
May 13, 2021
May 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,060
$200,128
63%
36%
$750/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$750/mo
+$972/mo
6.6%
12.4%