$327,058
NAL Estimated Property Value508 W Donovan Street D, Houston, TX, 77091
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Gas Oven, Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,742 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN1392360010011
Lot Number11
Land UseResidential
Legal DescriptionLT 11 BLK 1 DONOVAN STREET GROVE AMEND
Census Tract530600
Assessed Land Value$104,930
Assessed Improvement Value$222,128
Assessment Year2025
About this property
Northside Yards is in the popular Independence Heights neighborhood. Nestled amongst some of Houston’s up and coming craft brewery’s and cafes. Freestanding two-story homes offer options of 1st or 2nd floor living. Open concept living, unit offers the option between a flex room or a third bedroom. Refrigerator included. Great community dog park. Homes is complete with plush carpet, wood flooring on 1st floor, kitchen and bathrooms. Neutral paint throughout. Call today to schedule a tour! **Unit may differ from that shown**
Investor Tools
$327,058
Estimated Property Value
$240,068Estimated Mortgage Balance
$86,990Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,962 /month
Positive
Cash Flow Estimate:
$654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$701/month
$1,260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,771
$327,058
2025
$104,930
$222,128
$327,058
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,771
$327,058
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeway Mortgage
Conventional
$244,000
No
First
Jun 16, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,068
$86,990
26%
73%
$1,463/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,723/mo
$-1,001/mo
6.3%
