$149,000
NAL Estimated Property Value7917 Little St, Houston, TX, 77028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size4,199 sqft
Building Information
Year Built1940
Stories1
Land Information
APN0300180210032
Lot Number32
SubdivisionLiberty Road Manor
Land UseResidential
Legal DescriptionLT 32 BLK 2 LIBERTY ROAD MANOR SEC 19 U/R
Census Tract230900
Assessed Land Value$65,592
Assessed Improvement Value$76,960
Assessment Year2025
About this property
THIS IS A GREAT REHAB PROJECT. THE HOUSE JHAS 3 BEDROOMS 1 BATH ROOM AND A OVERSIZED LIVINING ROOM. THE HOUSE IS LOCATED IN THE VERY DESIRABLE SETTEGAST COMMUNITY.
Investor Tools
$149,000
Estimated Property Value
$187,631Estimated Mortgage Balance
$149,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$894 /month
Positive
Cash Flow Estimate:
$298 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$279/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,597
$142,552
2025
$65,592
$76,960
$142,552
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,597
$142,552
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Conventional
$194,000
No
First
Jul 31, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,631
N/A
0%
126%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,164/mo
+$558/mo
13.9%
