Last 24 Hours
$1,700
8518 Berwyn Dr, Houston, TX, 77037
On Market
Just Added
3 Beds
1 Bath
1,506 Sq Ft
Single Family Residence
$1.13 / sqft
Built in 1950Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
HeatingExterior
Lot Size4,783 sqft
Building Information
Year Built1950
Stories1
Garage Spaces2
Land Information
APN0761760110156
Lot Number156
SubdivisionWaynecrest Place
Land UseResidential
Legal DescriptionLT 156 & TR 155A BLK 11 WAYNECREST PLACE SEC 2
Census Tract221602
Assessed Land Value$56,415
Assessed Improvement Value$67,151
Assessment Year2025
About this property
This is a 4 bedrwoom 2 bath home located close to Gulf Bank and 45. not too far from Downtown. The property has a nice spacious yard and it is fenced. Come view it or schedule a showing.
Investor Tools
$50,611Estimated Mortgage Balance
$179,389Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$282/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,232
$123,566
2025
$56,415
$67,151
$123,566
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,232
$123,566
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$72,200
No
First
Jul 23, 2013
Aug 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$50,611
$179,389
77%
22%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
N/A
+$1,722/mo
9.0%
12.4%