$207,000
NAL Estimated Property Value602 S Idaho St, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesMicrowave, Electric Cooktop, Electric Range, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size7,501 sqft
Building Information
Year Built1945
Stories1
Garage Spaces2
Land Information
APN0060980000026
Lot Number26-28
SubdivisionBay Front To La Porte
Land UseResidential
Legal DescriptionLTS 27 & 28 & TR 26 BLK 8 N 10 FT OF LT 26 BAY FRONT TO LA PORTE
Census Tract343602
Assessed Land Value$55,782
Assessed Improvement Value$93,309
Assessment Year2025
About this property
This property is priced to sell. Three bedroom, one bath, beautiful countertops, and beautiful bathroom remodel, new roof and new soffits, new air-conditioner with a 5 yr warranty. The house has been raised and leveled. Located close to Sylvan Beach where you can enjoy lots of family fun. You may need to replace the kitchen tile and a couple of cosmetic fixes, but this house is ready to move in so hurry and come see this house before it’s gone.
Investor Tools
$207,000
Estimated Property Value
$296,410Estimated Mortgage Balance
$207,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$945
$149,091
2025
$55,782
$93,309
$149,091
No
Tax History
Year
Tax Paid
Assessed Value
2024
$945
$149,091
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Stand Alone Second / Subordinate Position
$157,102
No
First
Apr 24, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,410
N/A
0%
143%
$1,884/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,884/mo
$-162/mo
10.0%
