$226,000
NAL Estimated Property Value8014 Cabot St, Houston, TX, 77078
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size7,022 sqft
Building Information
Year Built1999
Stories2
Garage Spaces2
Land Information
APN0771530170355
Lot Number343
SubdivisionTownley Place
Land UseResidential
Legal DescriptionLT 343 BLK 17 TOWNLEY PLACE
Census Tract231300
Assessed Land Value$61,268
Assessed Improvement Value$161,724
Assessment Year2025
About this property
Come see this beautifully remodeled home with many upgrades. New paint inside and outside, new tile, new carpet, new light fixtures throughout, new smoke alarms, new toilets, new granite countertops, new cabinets, porcelain tile in master restroom, big outside porch with new fans, automated gate, fenced all around. Move in ready and waiting for its new family.
Investor Tools
$226,000
Estimated Property Value
$203,243Estimated Mortgage Balance
$22,757Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,499 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,007
$222,992
2025
$61,268
$161,724
$222,992
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,007
$222,992
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$218,500
No
First
Aug 15, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,243
$29,757
12%
90%
$1,311/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,311/mo
+$411/mo
9.1%
