$274,999
8306 Brandon St, Houston, TX, 77051
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesIce Maker, Refrigerator Included, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringVinyl
Exterior
Lot Size5,001 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN0511700910015
Lot Number15
SubdivisionSunnyside Place
Land UseResidential
Legal DescriptionLT 15 BLK 91 SUNNYSIDE PLACE
Census Tract331100
Assessed Land Value$80,000
Assessed Improvement Value$196,407
Assessment Year2025
About this property
Single-story 3 bedroom, 2 full / 1 half bath home built in 2017 in the Sunnyside Place subdivision. Approx. 1,629 sq ft on a 5,000 sq ft (0.11 acre) corner lot. Attached 2-car garage, central heating and air, slab foundation, brick/frame exterior, and an open front porch. Zoned to Houston ISD. Convenient to the Medical Center and South Loop. Brand new appliances with 1 Year manufacturers warranty.
Investor Tools
$174,242Estimated Mortgage Balance
$102,165Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,658 /month
Positive
Cash Flow Estimate:
$553 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$130/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$177
$276,407
2025
$80,000
$196,407
$276,407
No
Tax History
Year
Tax Paid
Assessed Value
2024
$177
$276,407
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Horizon Wealth Sd Llc
Unknown
$175,000
No
First
Jul 2, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,242
$102,165
36%
63%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,050/mo
+$672/mo
7.5%
