$796,000
NAL Estimated Property Value3504 Kensington Gardens Ln, Houston, TX, 77055
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringWood
Exterior
Lot Size2,178 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1441450020003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 2 SOMERSET GREEN SEC 8
Census Tract510902
Assessed Land Value$239,580
Assessed Improvement Value$533,350
Assessment Year2025
About this property
FIRST FLOOR LIVING! Built by Riverway Homes. Home is ready for move in! This residence offers 2709 sf of living space on 3 floors. Perfect for families with teenagers, live-in help or multi-generational family homes (En Suite 3rd floor Game Room/Optional living area). Patio sized lot offers green space and quaint covered courtyard-like area.
Investor Tools
$796,000
Estimated Property Value
$635,908Estimated Mortgage Balance
$160,092Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,800 /month
Positive
Cash Flow Estimate:
$1,600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,332/month
$2,887/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,009
$772,930
2025
$239,580
$533,350
$772,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,009
$772,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citibank Na
Conventional
$667,250
No
First
Oct 6, 2023
Nov 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$635,908
$145,092
18%
80%
$4,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$6,888/mo
$-5,166/mo
2.6%
