$457,000
NAL Estimated Property Value715 E 28th Street A, Houston, TX, 77009
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,677 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1354100010005
Lot Number5
Land UseResidential
Legal DescriptionLT 5 BLK 1 EAST 28TH STREET SQUARE
Census Tract511502
Assessed Land Value$109,005
Assessed Improvement Value$328,903
Assessment Year2025
About this property
Corner unit of a gated community. Super well located within walking distance of Farmers Mkt, Heights Drive Inn, Lei Low and more fun places. This one has it all including a 200+ Sf rooftop terrace with eastern exposure and views to downtown. Well-designed living floor that is great for entertaining with large kitchen open to both dining and den. All bedrooms have en suite bath. Primary bedroom has both separate shower and tub. Has easy to maintain turfed area behind home. This home has been so well maintained and shows beautifully!
Investor Tools
$457,000
Estimated Property Value
$324,595Estimated Mortgage Balance
$132,405Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,742 /month
Positive
Cash Flow Estimate:
$914 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$942/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,013
$437,908
2025
$109,005
$328,903
$437,908
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,013
$437,908
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Unknown
$342,320
No
First
Jul 11, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$324,595
$132,405
28%
71%
$2,053/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,053/mo
$-331/mo
4.5%
