$275,794
NAL Estimated Property Value4919 Drew Forest Ln, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Trash Compactor, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size5,249 sqft
Building Information
Year Built2000
Garage Spaces2
Land Information
APN1191340010042
Lot Number42
SubdivisionTimber Forest
Land UseResidential
Legal DescriptionLT 42 BLK 1 TIMBER FOREST SEC 5
Census Tract250305
Assessed Land Value$59,535
Assessed Improvement Value$216,259
Assessment Year2025
About this property
Beautiful 2 Story Home with a short walk to community pool. Desirable Open Floor Plan, Super Clean, Tile Flooring in Living, Kitchen, Breakfast and Dining. Gas Cooking, Formal Dining and Breakfast Area, One Bedroom Down with Half Bath. Large Living Room with Ceiling Fan, Crown Molding, Primary Suite Upstairs has 2 Closets, Garden Tub, Newer Shower Door, Newer Toilet, Rear Covered Patio 20x12, Fenced Back Yard, Water Softener, TRANE A/C, Rain Gutters, Garage Door Opener, Newer Mahogany Front Door.
Investor Tools
$275,794
Estimated Property Value
$200,208Estimated Mortgage Balance
$75,586Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,655 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$305/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,275
$275,794
2025
$59,535
$216,259
$275,794
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,275
$275,794
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$220,924
Yes
First
Jun 28, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,208
$75,586
27%
73%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,745/mo
+$1,215/mo
12.9%
