$280,000
3207 Jorns St, Houston, TX, 77045
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size4,282 sqft
Building Information
Year Built2003
Garage Spaces1
Land Information
APN1157780030045
Lot Number45
SubdivisionWillow Glen
Land UseResidential
Legal DescriptionLT 45 BLK 3 WILLOW GLEN
Census Tract330101
Assessed Land Value$38,734
Assessed Improvement Value$201,901
Assessment Year2025
About this property
Welcome Home! This inviting 4-bedroom, 2.5-bath home has been recently updated and is ready for its next owner! Roof (June 2025) HVAC split unit in garage, HVAC ductwork (July 2025) flooring throughout house (July 2025) updated bathrooms, fresh paint and a practical layout designed for everyday living. The driveway even offers a third parking space for added convenience. Located in South Houston with easy access to Hwy 288 and NRG Stadium, plus just minutes from Pearland shopping, dining, and more.
Investor Tools
$71,993Estimated Mortgage Balance
$213,007Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$340/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,653
$240,635
2025
$38,734
$201,901
$240,635
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,653
$240,635
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United States Small Business Admin
Sba Participation Trust Deed
$74,797
No
First
Aug 15, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$71,993
$213,007
74%
25%
$449/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$449/mo
+$1,777/mo
9.4%
