$537,000
NAL Estimated Property Value822 Cohn Street, Houston, TX, 77007
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size1,542 sqft
Building Information
Year Built2002
Garage Spaces1
Land Information
APN1222180010001
Lot Number1
SubdivisionPark At Rose
Land UseResidential
Legal DescriptionLT 1 BLK 1 PARK AT ROSE
Census Tract510802
Assessed Land Value$201,894
Assessed Improvement Value$227,718
Assessment Year2025
About this property
Beautiful 3 story with 2 car garage near Memorial Park lots of open space light and bright. Great outdoor yard area for entertaining and 2nd story shaded balcony overlooking yard area. Fireplace and Large Living/Dining Combo room next to kitchen on 2nd floor. See to believe this beauty.
Investor Tools
$537,000
Estimated Property Value
$324,978Estimated Mortgage Balance
$212,022Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,222 /month
Positive
Cash Flow Estimate:
$1,074 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$944/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,643
$429,612
2025
$201,894
$227,718
$429,612
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,643
$429,612
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Conventional
$353,875
No
First
Jan 13, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$324,978
$212,022
39%
61%
$2,122/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,122/mo
+$458/mo
5.8%
