Last 24 Hours
$363,082
NAL Estimated Property Value6119 Shirley Ln, Houston, TX, 77396
Off Market
Commercial
4 Beds
3 Bath
2,969 Sq Ft
Single Family Residence
$62.61 / sqft
Built in 1971Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Heating Central
CoolingFlooringCarpet, Tile
Exterior
Lot Size12,602 sqft
Building Information
Year Built1971
Stories1
Land Information
APN0731850000204
Lot Number204
SubdivisionHumble Estates
Land UseCommercial
Legal DescriptionLT 204 HUMBLE ESTATES
Census Tract241502
Assessed Land Value$88,200
Assessed Improvement Value$274,882
Assessment Year2025
About this property
OCCUPIED WITH TENANT, CANNOT SHOW WITHOUT WRITTEN CONTRACT. I WILL GET YOU IN TO SEE THE PROPERTY BEFORE OPTION OR EARNEST MONEY IS REQUIRED OR BEFORE SELLER SIGNS, IF THE OFFER IS ACCEPTABLE. THIS PROPERTY CAN BE SOLD WITH OR WITHOUT 12,600 SQ FT LOT NEXT DOOR #073-185-000-0205. PLEASE LOOK AT 360 PICTURES. ALL PERSONAL PROPERTY EXCLUDED FROM SALE.
Investor Tools
$363,082
Estimated Property Value
$183,004Estimated Mortgage Balance
$180,078Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,178 /month
Positive
Cash Flow Estimate:
$726 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,994
$363,082
2025
$88,200
$274,882
$363,082
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,994
$363,082
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$209,000
No
First
Jan 4, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,004
$180,078
49%
50%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,880/mo
$1,254/mo
+$626/mo
6.2%
12.4%