$330,000
803 Brooks St, Houston, TX, 77009
$429,000 ARV
On Market
Property Lead Type:
Must-SellDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal
FlooringLaminate, Tile, Wood
Exterior
Lot Size4,299 sqft
Building Information
Year Built1900
Land Information
APN0031690000014
SubdivisionAllen A C
Land UseResidential
Legal DescriptionTRS 5B & 6 BLK 19 ALLEN A C
Census Tract212300
Assessed Land Value$172,731
Assessed Improvement Value$107,855
Assessment Year2025
About this property
Great Location.... Good bones! Complete Remodel has been started. An existing project plan is available for your review. 4 bedroom 3 full bath on a 4300 square foot lot. A lot of potential here. Approximately 2750 - 2800 Square feet total. See the TWO attached proposed floor plans ( 1st floor and 2nd floor) or request via e-mail to Listing Agent. Call your Agent... easy to show! Come look to see if it will work for you!
Investor Tools
$291,610Estimated Mortgage Balance
$267,915Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$429,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,354 /month
Positive
Cash Flow Estimate:
$1,118 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$723/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,887
$280,586
2025
$172,731
$107,855
$280,586
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,887
$280,586
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$313,500
No
First
Aug 22, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,610
$289,390
49%
52%
$1,880/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,880/mo
$-573/mo
2.8%
