Last 24 Hours
$204,000
NAL Estimated Property Value7831 Brumblay Street, Houston, TX, 77012
Off Market
3 Beds
2 Bath
1,340 Sq Ft
$111.87 / sqft
Built in 1948Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
HeatingExterior
Lot Size5,001 sqft
Building Information
Year Built1948
Stories1
Garage Spaces3
Land Information
APN0531550000080
Lot Number80
SubdivisionGloverdale
Land UseResidential
Legal DescriptionLT 80 BLK 3 GLOVERDALE
Census Tract311501
Assessed Land Value$70,000
Assessed Improvement Value$86,995
Assessment Year2025
About this property
INVESTOR SPECIAL!! This home is currently set up as a duplex with a two-bedroom apartment in front and a one-bedroom apartment in back. Both units have washer and dryer hook ups. They are currently unoccupied and ready for renters.
Investor Tools
$204,000
Estimated Property Value
$123,433Estimated Mortgage Balance
$80,567Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,098
$156,995
2025
$70,000
$86,995
$156,995
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,098
$156,995
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Va
$129,300
Yes
First
Nov 13, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$123,433
$80,567
39%
61%
$776/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$776/mo
+$946/mo
10.1%
12.4%