$294,000
NAL Estimated Property Value99 Tabor St, Houston, TX, 77009
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
Exterior
Lot Size1,551 sqft
Building Information
Year Built1940
Stories1
Garage Spaces3
Land Information
APN0082470000006
SubdivisionBurrell
Land UseResidential
Legal DescriptionTR 6 BLK 3 BURRELL
Census Tract511400
Assessed Land Value$93,000
Assessed Improvement Value$66,933
Assessment Year2025
About this property
Don't miss out on this great investment opportunity to get your next flip near the Historic Norhill District. Seller is very motivated so bring all offers. Sold as is.
Investor Tools
$294,000
Estimated Property Value
$168,031Estimated Mortgage Balance
$125,969Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,998
$159,933
2025
$93,000
$66,933
$159,933
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,998
$159,933
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$180,000
No
First
Oct 14, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,031
$128,969
43%
57%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$1,080/mo
+$15/mo
4.5%
