$249,476
NAL Estimated Property Value8618 San Rocco St, Houston, TX, 77031
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size2,923 sqft
Building Information
Year Built2019
Garage Spaces1
Land Information
APN1380440030006
Lot Number6
Land UseResidential
Legal DescriptionLT 6 BLK 3 VENETIAN LUXURY HOMES
Census Tract423203
Assessed Land Value$62,769
Assessed Improvement Value$186,707
Assessment Year2025
About this property
Brand new home, seller never live in! No Carpet at first floor. All bedrooms at 2 floor, big living room. Cute and cozy home! Good location, and close to Walmart and shopping. Motivated Seller says bring an offer!
Investor Tools
$249,476
Estimated Property Value
$207,513Estimated Mortgage Balance
$41,963Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,497 /month
Positive
Cash Flow Estimate:
$499 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$539/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,220
$249,476
2025
$62,769
$186,707
$249,476
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,220
$249,476
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Fha
$215,557
Yes
First
Dec 7, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,513
$41,963
16%
83%
$1,358/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,558/mo
$-836/mo
8.3%
