$3,902,102
NAL Estimated Property Value25 Robinlake Ln, Houston, TX, 77024
Off Market
Highlights
Interior
Exterior
Lot Size11,949 sqft
Building Information
Year Built2023
Garage Spaces3
Land Information
APN0872650000021
Lot Number15
SubdivisionSandalwood
Land UseResidential
Legal DescriptionLT 15 BLK 6 SANDALWOOD SEC 2
Census Tract430900
Assessed Land Value$1,591,607
Assessed Improvement Value$2,310,495
Assessment Year2025
About this property
Amazing opportunity to build the home of your dreams on this beautiful waterfront property in one of Houston's vintage subdivisions in the heart of Memorial known as Sandalwood. Sandalwood offers three spring fed lakes for fishing, swimming and canoeing. Lighted walking trails, a pavilion and playground - all for the enjoyment exclusive to the residents and their guests. Excellent Spring Branch ISD schools makes this lot the perfect place to build your new home.
Investor Tools
$3,902,102
Estimated Property Value
$2,393,844Estimated Mortgage Balance
$1,508,258Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$23,413 /month
Positive
Cash Flow Estimate:
$7,804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,657/month
$1,650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$36,371
$3,902,102
2025
$1,591,607
$2,310,495
$3,902,102
No
Tax History
Year
Tax Paid
Assessed Value
2024
$36,371
$3,902,102
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$2,499,200
No
First
Apr 28, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,393,844
$1,508,258
38%
61%
$14,585/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$16,235/mo
$-12,985/mo
1.0%
