Last 24 Hours
$429,968
NAL Estimated Property Value602 Vincent St, Houston, TX, 77009
Off Market
2 Beds
1 Bath
883 Sq Ft
Single Family Residence
$2.49 / sqft
Built in 1920Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingAppliancesDisposal, Dishwasher
Exterior
Lot Size5,001 sqft
Building Information
Year Built1920
Land Information
APN0331110550005
Lot Number5
SubdivisionBrooke Smith
Land UseResidential
Legal DescriptionLT 5 BLK 55 BROOKE SMITH
Census Tract511600
Assessed Land Value$300,000
Assessed Improvement Value$129,968
Assessment Year2025
About this property
Redone Norhill bungalow. The bungalow is 2 bedroom 1 bathroom with 883 sqft. The interior has been completely redone with marble countertops in the kitchen, built ins in the secondary bedroom, a built out laundry area, dual sinks in the bathroom, and much more. It also has its own private fenced yard in the front.
Investor Tools
$429,968
Estimated Property Value
$328,544Estimated Mortgage Balance
$101,424Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$850/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,045
$429,968
2025
$300,000
$129,968
$429,968
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,045
$429,968
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$359,100
No
First
Nov 16, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$328,544
$116,456
26%
76%
$2,153/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$2,153/mo
$-846/mo
3.6%
12.4%