Last 24 Hours
$5,420,000
NAL Estimated Property Value26 Gage Ct, Houston, TX, 77024
$5,942,646 ARV
Off Market
4 Beds
3 Bath
10,403 Sq Ft
Built in 2024Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size37,828 sqft
Building Information
Year Built2024
Garage Spaces4
Land Information
APN0770290020002
Lot Number2
SubdivisionBunker Hill Gardens
Land UseResidential
Legal DescriptionLT 2 BLK 2 BUNKER HILL GARDENS
Census Tract430700
Assessed Land Value$1,656,540
Assessed Improvement Value$1,800,262
Assessment Year2025
About this property
Beautiful, wooded, nearly 1 acre property in a highly-desirable neighborhood just off of Bunker Hill, less than one mile from I10. The lot contains a home, which is a teardown. The property is being sold for lot value only.
Investor Tools
$5,420,000
Estimated Property Value
$3,623,949Estimated Mortgage Balance
$1,796,051Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$5,942,645
Rent-to-Value Ratio: 0.72%
Rent Estimate
$32,520 /month
Positive
Cash Flow Estimate:
$10,840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,142/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,610
$3,456,802
2025
$1,656,540
$1,800,262
$3,456,802
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,610
$3,456,802
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Liberty Fcu
Conventional
$3,646,000
No
First
Nov 13, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,623,949
$1,847,051
33%
67%
$21,860/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$21,860/mo
$-18,610/mo
0.7%
12.4%