$241,080
NAL Estimated Property Value534 Rainy Meadow Ln, Houston, TX, 77013
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size7,318 sqft
Building Information
Year Built1965
Garage Spaces1
Land Information
APN0971320000020
Lot Number20
SubdivisionSongwood
Land UseResidential
Legal DescriptionLT 20 BLK 12 SONGWOOD SEC 5
Census Tract232600
Assessed Land Value$34,800
Assessed Improvement Value$206,280
Assessment Year2025
About this property
Investor Special. 3 bedroom 2 bathroom, 2 car garage.. House needs work but has great spaces. The location is near I-10. Easy access to downtown. Bring your clients to tour the property.
Investor Tools
$241,080
Estimated Property Value
$206,125Estimated Mortgage Balance
$34,955Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,446 /month
Positive
Cash Flow Estimate:
$482 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,015
$241,080
2025
$34,800
$206,280
$241,080
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,015
$241,080
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$218,500
No
First
Apr 28, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,125
$34,955
14%
86%
$1,311/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,561/mo
+$161/mo
8.6%
