$230,000
NAL Estimated Property Value7535 Navidad Rd, Houston, TX, 77083
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Washer, Electric Range, Electric Oven
FlooringCarpet, Tile
Exterior
Lot Size7,393 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5025-03-003-0160-907
Lot Number16
SubdivisionMission Bend South Sec 3
Land UseResidential
Legal DescriptionMISSION BEND SOUTH SEC 3, BLOCK 3, LOT 16, PARCEL 16-A
Census Tract672604
Assessed Land Value$74,100
Assessed Improvement Value$140,729
Assessment Year2025
About this property
Adorable 1 story modern/contemporary at the end of the turn in the street on a pie-shaped lot with a huge backyard. Two large oak trees in the front yard for lots of shade. Entry tile flooring that extends into the den, kitchen & breakfast and hallways to bedrooms. Very neutral colored interior walls and white painted kitchen cabinets. Pictures are from previous listing in 2014.
Investor Tools
$230,000
Estimated Property Value
$127,919Estimated Mortgage Balance
$102,081Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$237/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,688
$214,829
2025
$74,100
$140,729
$214,829
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,688
$214,829
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$147,028
Yes
First
Oct 18, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,919
$96,081
42%
56%
$882/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,332/mo
+$390/mo
9.0%
