$155,000
3115 Hartsville Rd, Houston, TX, 77051
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,050 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN0843360000023
Lot Number23
SubdivisionSugar Valley
Land UseResidential
Legal DescriptionLT 23 BLK 15 SUGAR VALLEY
Census Tract331300
Assessed Land Value$54,450
Assessed Improvement Value$99,498
Assessment Year2025
About this property
Welcome to this charming 3-bedroom home featuring a spacious backyard with plenty of room to enjoy outdoor living, entertaining, gardening, or creating your own private retreat. The functional layout provides comfortable living spaces and offers great potential for homeowners looking for space and convenience. Whether you're a first-time buyer, growing household, or investor, this property offers an excellent opportunity to make it your own
Investor Tools
$32,899Estimated Mortgage Balance
$133,101Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$996 /month
Positive
Cash Flow Estimate:
$332 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$335/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,194
$153,948
2025
$54,450
$99,498
$153,948
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$3,194
$153,948
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Saihat Corporation
Seller Carryback / Seller Financing / Seller Take-Back
$57,000
No
First
Aug 8, 2009
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$32,899
$133,101
80%
20%
$342/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$342/mo
+$1,380/mo
12.4%
