$138,000
NAL Estimated Property Value7890 W Bellfort Avenue 7890, Houston, TX, 77071
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Washer/Dryer
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1980
Stories2
Land Information
APN1115220010004
SubdivisionFondren Sw Bellfort Square 3
Land UseResidential
Legal DescriptionUNIT 4 BLDG 1 FONDREN SW BELLFORT SQUARE 3
Census Tract423304
Assessed Land Value$25,583
Assessed Improvement Value$109,064
Assessment Year2025
About this property
Recently remodeled 2 spacious bedrooms and 2 full bathrooms, plus a convenient half bathroom on the first floor. Ideally near a variety of stores, restaurants, and everyday conveniences, this home offers both comfort and convenience in a prime location.
Investor Tools
$138,000
Estimated Property Value
$14,825Estimated Mortgage Balance
$123,175Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$268/month
$472/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,523
$134,647
2025
$25,583
$109,064
$134,647
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,523
$134,647
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vicente Olvera
Seller Carryback / Seller Financing / Seller Take-Back
$23,750
No
First
Sep 17, 2010
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$14,825
$123,175
89%
11%
$143/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$615/mo
+$692/mo
11.4%
