$232,214
NAL Estimated Property Value7828 Pardee St, Houston, TX, 77028
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Ice Maker, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringVinyl Plank
Exterior
Lot Size8,703 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN0720260020011
Lot Number11
SubdivisionGarfield Place
Land UseResidential
Legal DescriptionLT 11 BLK 2 GARFIELD PLACE
Census Tract230900
Assessed Land Value$71,564
Assessed Improvement Value$160,650
Assessment Year2025
About this property
This property was built on 12 concrete peers for above average strength against wind storms, tornados and hurricanes. The insulation is double that required by the city codes. The ceilings are 10 foot tall for an elegant look. A large patio for entertainment in front with a large private front yard and private back yard also.
Investor Tools
$232,214
Estimated Property Value
$157,165Estimated Mortgage Balance
$75,049Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,799 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,643
$232,214
2025
$71,564
$160,650
$232,214
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,643
$232,214
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Oaktree Funding Corp
Conventional
$162,500
No
First
Jul 31, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,165
$75,049
32%
68%
$975/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$975/mo
+$747/mo
8.9%
