$1,595,000
9902 Franklin Rd, Houston, TX, 77070
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMicrowave, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size14,174 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN0431720000138
Land UseResidential
Legal DescriptionTR 40 ABST 506 A LEWIS
Census Tract552602
Assessed Land Value$42,528
Assessed Improvement Value$94,140
Assessment Year2025
About this property
Rare ±1.49-acre infill industrial / contractor-yard assemblage — three contiguous parcels in unincorporated Harris County (Houston ETJ, NO ZONING). Heavy concrete & asphalt-paved stabilized yard (2019) with ±10,206 SF: renovated office, shop/warehouse, and 30 drive-up storage units (19 in lease, 11 separate); well & septic. National-credit tenant at $96,000/yr through 12/2026; $103,500/yr total in-place income. Ideal owner-user, IOS investor, 1031, or redeveloper near US-249 & Beltway 8. All three tax accounts convey together.
Investor Tools
$266,028Estimated Mortgage Balance
$140,972Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,570 /month
Positive
Cash Flow Estimate:
$3,190 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$256/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,040
$136,668
2025
$42,528
$94,140
$136,668
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,040
$136,668
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plains State Bank
Unknown
$320,000
No
First
Mar 28, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,028
$140,972
34%
65%
$1,919/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
$1,919/mo
$-309/mo
4.7%
