Last 24 Hours
$268,720
NAL Estimated Property Value8313 Roswell St, Houston, TX, 77022
Off Market
2 Beds
1 Bath
992 Sq Ft
$186.49 / sqft
Built in 1951Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating Central
CoolingFlooringVinyl, Wood
Exterior
Lot Size14,501 sqft
Building Information
Year Built1951
Stories1
Garage Spaces2
Land Information
APN0710030080156
Lot Number155,156
SubdivisionDawnridge
Land UseResidential
Legal DescriptionLTS 155 & 156 BLK 8 DAWNRIDGE
Census Tract220400
Assessed Land Value$186,200
Assessed Improvement Value$82,520
Assessment Year2025
About this property
Cute affordable ranch in Northside. This 2 bedroom 1 bath has a ton of potential. With a DOUBLE LOT and NO RESTRICTIONS, the possibilities are endless. Owner has an active New Jersey real estate license. Home is being sold As-Is.
Investor Tools
$268,720
Estimated Property Value
$77,847Estimated Mortgage Balance
$190,873Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,612 /month
Positive
Cash Flow Estimate:
$537 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$510/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,771
$268,720
2025
$186,200
$82,520
$268,720
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,771
$268,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$84,300
No
First
Apr 13, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,847
$190,873
71%
29%
$506/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$506/mo
+$801/mo
5.8%
12.4%