$336,000
NAL Estimated Property Value7303 Market St, Houston, TX, 77020
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Gas Cooktop, Refrigerator
Exterior
Lot Size8,947 sqft
Building Information
Year Built1949
Land Information
APN0181480000019
Lot Number19-22
SubdivisionHouston Harbor
Land UseResidential
Legal DescriptionLTS 19 20 21 & 22 BLK 86 HOUSTON HARBOR
Census Tract211502
Assessed Land Value$104,250
Assessed Improvement Value$231,750
Assessment Year2025
About this property
Gorgeous one-bedroom TINY HOME featuring an open, efficient layout with modern finishes throughout. The bright living area flows seamlessly into the well-designed kitchen, and the home includes convenient washer and dryer connections. The property offers two-car parking and water is included. Located just minutes from I-10 for easy access to surrounding areas, this home combines comfort, convenience, and smart use of space. Buyer to verify all room dimensions.
Investor Tools
$336,000
Estimated Property Value
$141,537Estimated Mortgage Balance
$194,463Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$726/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,026
$336,000
2025
$104,250
$231,750
$336,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,026
$336,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United States Small Business Admin
Sba Participation Trust Deed
$154,700
No
First
Jan 21, 2022
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,537
$194,463
57%
42%
$928/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$928/mo
+$167/mo
3.9%
