$371,446
NAL Estimated Property Value9611 Fannin Sta E, Houston, TX, 77045
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size1,119 sqft
Building Information
Year Built2013
Garage Spaces2
Land Information
APN1317790010051
Lot Number51
SubdivisionFannin Station Amend
Land UseResidential
Legal DescriptionLT 51 BLK 1 FANNIN STATION SEC 1 AMEND
Census Tract334102
Assessed Land Value$77,126
Assessed Improvement Value$294,320
Assessment Year2025
Investor Tools
$371,446
Estimated Property Value
$295,845Estimated Mortgage Balance
$75,601Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$828/month
$2,880/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,082
$371,446
2025
$77,126
$294,320
$371,446
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,082
$371,446
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$312,000
No
First
Jul 24, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$295,845
$75,601
20%
80%
$1,871/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$4,751/mo
$-3,029/mo
5.6%
