$258,000
NAL Estimated Property Value4830 Tain Dr, Houston, TX, 77084
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size7,148 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN1090550000008
Lot Number8
SubdivisionGlencairn
Land UseResidential
Legal DescriptionLT 8 BLK 27 GLENCAIRN SEC 3
Census Tract541603
Assessed Land Value$56,568
Assessed Improvement Value$193,155
Assessment Year2025
About this property
Butler's pantry w/wet bar off formal dining. Split bedroom plan w/spacious rooms & oversized closets. The den is a whopping 19x15 w/plenty of room for a big screen TV. Lushly landscaped and located on a quiet, tree-lined street. This home is pristine and ready for move-in - Come see for yourself ! New Carpet installed this month, take a look at the attached video link.
Investor Tools
$258,000
Estimated Property Value
$181,055Estimated Mortgage Balance
$76,945Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$261/month
$315/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,844
$249,723
2025
$56,568
$193,155
$249,723
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,844
$249,723
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ocmbc Inc
Conventional
$186,500
No
First
May 12, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,055
$69,945
27%
70%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,635/mo
+$405/mo
9.5%
