$186,000
NAL Estimated Property Value15801 Elton Dr, Crosby, TX, 77532
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size15,150 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN0855120000003
Lot Number3
SubdivisionRunneberg Estates
Land UseResidential
Legal DescriptionLT 3 BLK 6 RUNNEBERG ESTATES
Census Tract252700
Assessed Land Value$68,180
Assessed Improvement Value$111,037
Assessment Year2025
About this property
All brick home located on a large corner lot. Fenced back yard. Fresh paint, flooring & light fixtures. 3/1 1/2/2 with a bonus room. The kitchen has ample cabinets and lots of counter space. Open concept kitchen / dining & living. Mature pecan trees offer cooling shade in those hot summer months. Great starter home.
Investor Tools
$186,000
Estimated Property Value
$170,684Estimated Mortgage Balance
$15,316Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,119 /month
Positive
Cash Flow Estimate:
$373 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$160/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$987
$179,217
2025
$68,180
$111,037
$179,217
No
Tax History
Year
Tax Paid
Assessed Value
2024
$987
$179,217
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Fha
$186,558
Yes
First
Nov 29, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,684
$19,316
10%
92%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,119/mo
+$603/mo
11.1%
