$273,000
NAL Estimated Property Value7925 Virgil St, Houston, TX, 77088
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringTile, Vinyl
Exterior
Lot Size3,001 sqft
Building Information
Year Built2020
Garage Spaces1
Land Information
APN0162570100036
Lot Number36
SubdivisionHighland Addition
Land UseResidential
Legal DescriptionLT 36 BLK 10 (PR YR IMPS 2021*0162570100049) HIGHLAND ADDITION
Census Tract533402
Assessed Land Value$37,800
Assessed Improvement Value$219,997
Assessment Year2025
About this property
Stunning New construction two story home with modern/Contemporary finishes throughout. Living and kitchen areas join to be able to provide a spacious open layout with high cielings!, perfect for hosting or day to day lifestyle. This property features tile throughout the first floor, quartz countertops , recessed lighting, and parking for 4 vehicles. Only minutes from downtown and has major highway access. Call my office for your personal tour!
Investor Tools
$273,000
Estimated Property Value
$220,185Estimated Mortgage Balance
$52,815Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,805
$257,797
2025
$37,800
$219,997
$257,797
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,805
$257,797
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bay Equity Llc
Conventional
$242,500
No
First
Jul 21, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,185
$51,815
19%
81%
$1,454/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,454/mo
+$268/mo
7.6%
