$216,000
NAL Estimated Property Value6217 Darnell St, Houston, TX, 77074
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,993 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN0821930000006
Lot Number6
SubdivisionRobindell
Land UseResidential
Legal DescriptionLT 6 BLK 7 ROBINDELL SEC 2
Census Tract422602
Assessed Land Value$89,970
Assessed Improvement Value$109,523
Assessment Year2025
Investor Tools
$216,000
Estimated Property Value
$203,710Estimated Mortgage Balance
$12,290Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$364/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,284
$199,493
2025
$89,970
$109,523
$199,493
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,284
$199,493
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$213,750
No
First
Oct 23, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,710
$20,290
9%
94%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,542/mo
+$180/mo
9.6%
