$206,000
NAL Estimated Property Value8416 Livingston St, Houston, TX, 77051
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built1952
Stories1
Garage Spaces2
Land Information
APN0511340030013
Lot Number13
SubdivisionSunnyside Place
Land UseResidential
Legal DescriptionLT 13 BLK 3 SUNNYSIDE PLACE
Census Tract331100
Assessed Land Value$80,000
Assessed Improvement Value$110,778
Assessment Year2025
About this property
Welcome to this charming 3-BR, 2-BA home that combines comfort & modern convenience! easy access to 288 for a great commute to the medical center. This home was completely remodeled July of 2024 with an amazing carport that easily fits 3 cars and a new shed with flooring and celling fan perfect for an man cave or she shed!! You don't want to miss the chance of owning this beautiful home with walking distance to school.
Investor Tools
$206,000
Estimated Property Value
$206,754Estimated Mortgage Balance
$206,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,191
$190,778
2025
$80,000
$110,778
$190,778
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,191
$190,778
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Fha
$211,105
Yes
First
Mar 28, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,754
$246
0%
100%
$1,266/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,266/mo
+$456/mo
10.0%
