$703,855
NAL Estimated Property Value732 E 28th Street, Houston, TX, 77009
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Range, Dishwasher
FlooringTile, Wood
Exterior
Lot Size3,001 sqft
Building Information
Year Built2018
Garage Spaces1
Land Information
APN0350810220045
Lot Number19
SubdivisionSunset Heights
Land UseResidential
Legal DescriptionLT 19 BLK 22 SUNSET HEIGHTS
Census Tract511502
Assessed Land Value$195,000
Assessed Improvement Value$508,855
Assessment Year2025
About this property
Built in 2018 and located in Sunset Heights, this home offers the ideal mix of style and function. Inside, you’ll find white oak hardwood floors, detailed wainscoting and crown molding, and well-selected fixtures throughout. The layout includes large bedrooms, great storage, and an easy, livable flow. The primary suite is spacious with a well-appointed bath. Enjoy close proximity to some of the Heights’ best dining, coffee spots, and outdoor trails.
Investor Tools
$703,855
Estimated Property Value
$418,455Estimated Mortgage Balance
$285,400Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,223 /month
Positive
Cash Flow Estimate:
$1,408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,999
$703,855
2025
$195,000
$508,855
$703,855
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,999
$703,855
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$471,968
No
First
Jul 11, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$418,455
$285,400
40%
59%
$2,830/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,830/mo
$-1,108/mo
2.9%
