$207,000
NAL Estimated Property Value9107 Grannis St, Houston, TX, 77075
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer
FlooringTile
Exterior
Lot Size5,001 sqft
Building Information
Year Built1982
Stories1
Garage Spaces4
Land Information
APN0630330330033
Lot Number11
SubdivisionEasthaven
Land UseResidential
Legal DescriptionS 1/2 OF LT 11 BLK 33 EASTHAVEN
Census Tract333302
Assessed Land Value$45,000
Assessed Improvement Value$129,000
Assessment Year2025
About this property
Beautiful brick home with 3 bedrooms and 2 full bathrooms. Tile throughout home And updated bathrooms. Home is fully fenced in. Two car detached garage with a long driveway and carport. A large grapefruit tree covers most of the backyard with many fruits for your family to enjoy.
Investor Tools
$207,000
Estimated Property Value
$145,487Estimated Mortgage Balance
$61,513Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$238/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,826
$174,000
2025
$45,000
$129,000
$174,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,826
$174,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$148,166
Yes
First
Dec 4, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,487
$78,513
35%
70%
$973/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$973/mo
+$749/mo
10.0%
