$1,995
8150 Herschelwood St, Houston, TX, 77033
On Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,490 sqft
Building Information
Year Built1955
Stories1
Land Information
APN0820770000028
Lot Number28
SubdivisionInwood Terrace
Land UseResidential
Legal DescriptionLT 28 BLK 27 INWOOD TERRACE SEC 3
Census Tract331900
Assessed Land Value$64,900
Assessed Improvement Value$52,967
Assessment Year2025
About this property
Completely remodeled and redesigned, this is a must see! Everything is brand new! Fresh neutral paint throughout the entire house with beautiful light flooring going throughout as well. Spacious open kitchen has white cabinets with granite countertops. 3 good sized bedrooms all with ceiling fans for comfort year round, plus 2 full bathrooms. This house allows you to move and allow for any decor you wish. All of this just minutes away from downtown, Minutemaid 610 and 288.
Investor Tools
$188,607Estimated Mortgage Balance
$117,867Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$707 /month
Positive
Cash Flow Estimate:
$236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$255/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,475
$117,867
2025
$64,900
$52,967
$117,867
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,475
$117,867
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Genway Home Mortgage Inc
Conventional
$185,340
No
First
May 8, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,607
N/A
0%
160%
$1,152/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,152/mo
+$570/mo
17.5%
