$261,000
NAL Estimated Property Value611 Spell St, Houston, TX, 77022
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,063 sqft
Building Information
Year Built1956
Stories1
Garage Spaces1
Land Information
APN0841240000052
Lot Number52
SubdivisionGlenburnie
Land UseResidential
Legal DescriptionLT 52 BLK 9 GLENBURNIE SEC 3
Census Tract530501
Assessed Land Value$118,950
Assessed Improvement Value$142,050
Assessment Year2025
About this property
Completely remodeled 4 bedrooms 2 bathrooms 1 car garage home near I-45 and 610. Everything new: Windows, doors, insulation, floors, bathrooms, kitchen cabinets and countertops, gas stove, microwave and dishwasher. Refry included. Please check the virtual tour link to appreciate this awesome home.
Investor Tools
$261,000
Estimated Property Value
$218,011Estimated Mortgage Balance
$42,989Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$358/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,988
$261,000
2025
$118,950
$142,050
$261,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,988
$261,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Fha
$235,653
Yes
First
May 18, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,011
$42,989
16%
84%
$1,413/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,413/mo
+$309/mo
7.9%
