$169,000
7137 Bywood St, Houston, TX, 77028
On Market
Property Lead Type:
Absentee OwnerHigh EquityVacant Homes
Highlights
Interior
Exterior
Lot Size16,801 sqft
Building Information
Year Built1945
Stories1
Land Information
APN0731310000096
Lot Number95,96
SubdivisionRosewood Estates
Land UseResidential
Legal DescriptionLTS 95 & 96 ROSEWOOD ESTATES
Census Tract230800
Assessed Land Value$122,310
Assessed Improvement Value$70,200
Assessment Year2025
About this property
Nice house ready to complete build in charming Northside with 2 LOTS! NEW ROOF and SIDING. All new Windows. Ready to finish build inside. All Permits,Electrical and Plumbing are done! It is 2 lots. The area is growing with new development and just minutes from Houston Downtown. With no HOA, this is a smart move. The property is ideally located within easy access to major highways, including Interstate 10 and Interstate 69, making commuting and travel throughout the city quick and convenient. Call today to go view. Please feel free to drive by.
Investor Tools
$77,800Estimated Mortgage Balance
$114,710Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,155 /month
Positive
Cash Flow Estimate:
$385 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$370/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,483
$192,510
2025
$122,310
$70,200
$192,510
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$3,483
$192,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sat Investments
Purchase Money Mortgage
$85,850
No
First
Jul 20, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,800
$114,710
59%
40%
$515/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$515/mo
+$1,711/mo
13.9%
