$188,000
NAL Estimated Property Value8651 Flossie Mae St Fl Ossie, Houston, TX, 77029
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size7,327 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN0835980000039
Lot Number39
SubdivisionPleasant View
Land UseResidential
Legal DescriptionLT 39 BLK 2 PLEASANT VIEW SEC 2
Census Tract212500
Assessed Land Value$51,304
Assessed Improvement Value$79,284
Assessment Year2025
About this property
Move-in ready and well maintained home featuring 3 bedrooms and 1 full bathroom. This cozy residence is filled with natural light, creating a warm and welcoming atmosphere throughout. Enjoy a spacious backyard with a beautiful deck, perfect for relaxing or entertaining family and friends. Great location near shops, restaurants, and schools. A wonderful opportunity for new owners to make this house their home. NO RESTRICTIONS.
Investor Tools
$188,000
Estimated Property Value
$118,349Estimated Mortgage Balance
$69,651Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,139 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$180/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,220
$130,588
2025
$51,304
$79,284
$130,588
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,220
$130,588
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancorpsouth Bank
Conventional
$129,600
No
First
Oct 12, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,349
$69,651
37%
63%
$778/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$778/mo
+$944/mo
11.0%
