Street View

1view

Owner Contacts

$414,000

NAL Estimated Property Value

8318 Williamsdell St, Houston, TX, 77088

Off Market

3 Beds

2 Bath

1,118 Sq Ft

$178 / sqft

Built in 1986

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

AppliancesGas Oven, Gas Range

FlooringCarpet, Laminate

Exterior

Lot Size7,200 sqft

Land Information

APN0710900680287

Lot Number287

SubdivisionLincoln City

Land UseResidential

Legal DescriptionLT 287 BLK 10 LINCOLN CITY SEC 7

Census Tract533302

Assessment Year2025

About this property

**BUILDER'S DREAM** Welcome to the future of urban living where innovation meets opportunity! Presenting exclusive 3D renderings showcasing the potential of this 14,400 sq ft lot with 6 duplexes total of 12 individual units located in the heart of a rapidly gentrifying neighborhood. Perfectly suited for the development of a multifamily oasis designed for modern living. Only 10 miles from Downtown Houston and 14 miles to the Texas Medical Center, this location is great for an easy commute. This is AS-IS SALE. The sale includes two properties 0 Williamsdell and 8318 Williamsdell, 7200 sq ft each. There is a 3bed/2bath home that needs to be cleared, remaining lot is cleared. 3D renderings are for illustrative purposes only and do not represent the final product. Buyers and investors are encouraged to conduct their own due diligence and consult with architects, contractors, and local authorities regarding development plans and regulations.

Investor Tools

$414,000

Estimated Property Value

$42,690Estimated Mortgage Balance

$371,310Estimated Equity

89% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,484 /month

Positive

Cash Flow Estimate:

$828 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$184/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$134

N/A

2025

N/A

Tax History

Year

Tax Paid

Assessed Value

2020

$134

N/A

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

New American Funding

Stand Alone Second / Subordinate Position

$21,500

First

Dec 30, 2025

Jan 2036

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$42,690

$376,310

89%

10%

$258/mo

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area