$1,100,000
NAL Estimated Property Value808 Walton Street, Houston, TX, 77009
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built2022
Stories1
Garage Spaces2
Land Information
APN0331300890003
Lot Number3
SubdivisionBrooke Smith
Land UseResidential
Legal DescriptionLT 3 BLK 89 BROOKE SMITH
Census Tract511600
Assessed Land Value$300,000
Assessed Improvement Value$736,507
Assessment Year2025
About this property
Thank you so much for viewing. Heights area investment opportunity, build your dream home close to it all. No HOA/no flooding, this 5,000 SF lot, comes with additional, usable easement yard space in the rear of the property. Just minutes from Downtown Houston, enjoy all that The Heights has to offer nearby: great restaurants, unique shops, arts and entertainment including The White Oak Music Hall, The Houston Farmer’s Market, and walk to Pinkerton’s BBQ! Enjoy a stroll with your dog through the 23-acre city park just 2 blocks away.
Investor Tools
$1,100,000
Estimated Property Value
$442,724Estimated Mortgage Balance
$657,276Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,600 /month
Positive
Cash Flow Estimate:
$2,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,889/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,167
$1,036,507
2025
$300,000
$736,507
$1,036,507
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,167
$1,036,507
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$463,000
No
First
Dec 29, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$442,724
$657,276
59%
40%
$2,776/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,776/mo
$-550/mo
2.4%
