$325,000
NAL Estimated Property Value835 Rachel Street, Houston, TX, 77091
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1,664 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1454940010004
Lot Number4
Land UseResidential Single Family
Legal DescriptionLT 4 BLK 1 RACHEL MANOR
Census Tract530800
Assessed Land Value$48,245
Assessed Improvement Value$196,695
Assessment Year2025
About this property
This home is in the sought after Highland Heights, and sitting on a 10,900 square foot lot! Excellent investment! With some creativity, turn this into your dreams! Convenient location! Close to major highways, shopping centers, schools, and easy route to downtown area. Schedule your showing today!
Investor Tools
$325,000
Estimated Property Value
$295,959Estimated Mortgage Balance
$29,041Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$220/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,009
$244,940
2025
$48,245
$196,695
$244,940
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,009
$244,940
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mitchell Mortgage Group Llc
Conventional
$299,900
No
First
Aug 27, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$295,959
$29,041
8%
91%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,799/mo
$-77/mo
6.4%
