$394,000
NAL Estimated Property Value802 Sara Rose Street, Houston, TX, 77018
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringTile, Wood
Exterior
Lot Size7,148 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0823620000015
Lot Number15
SubdivisionTesslynn
Land UseResidential
Legal DescriptionLT 15 TESSLYNN
Census Tract531000
Assessed Land Value$240,625
Assessed Improvement Value$84,375
Assessment Year2025
About this property
Surprisingly spacious 3-bedroom, 2-bath brick home in the heart of Garden Oaks! Features include polished hardwood floors, tile in the breakfast area and den, and a French-door den that opens to a large rear patio and great backyard with custom fencing. The kitchen offers stainless appliances and a charming corner sink overlooking the backyard. Generous king-sized primary bedroom, central A/C and heat, and just steps or a short bike ride to neighborhood favorites. Walk to popular Garden Oaks Montessori and the nearby park.
Investor Tools
$394,000
Estimated Property Value
$28,634Estimated Mortgage Balance
$365,366Estimated Equity
92% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$562/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,775
$325,000
2025
$240,625
$84,375
$325,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,775
$325,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houston Fcu
Credit Line (Revolving) / Heloc
$28,800
No
First
Jan 2, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$28,634
$365,366
92%
7%
$173/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$173/mo
+$1,549/mo
5.2%
