$251,000
NAL Estimated Property Value10003 Golden Sunshine Dr, Houston, TX, 77064
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,362 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1104320000005
Lot Number5
SubdivisionHarvest Bend
Land UseResidential
Legal DescriptionLT 5 BLK 6 HARVEST BEND SEC 1
Census Tract551602
Assessed Land Value$62,167
Assessed Improvement Value$164,794
Assessment Year2025
About this property
conveniently located in between Jones and Perry, close to 1960.
Investor Tools
$251,000
Estimated Property Value
$150,678Estimated Mortgage Balance
$100,322Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$242/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,654
$226,961
2025
$62,167
$164,794
$226,961
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,654
$226,961
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Purchase Money Mortgage
$160,000
No
First
Mar 21, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,678
$92,322
37%
60%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,550/mo
$1,320/mo
+$1,230/mo
12.2%
