$231,000
NAL Estimated Property Value4923 Silver Frost Dr, Houston, TX, 77066
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,050 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN1149720160002
Lot Number2
SubdivisionKleinbrook
Land UseResidential
Legal DescriptionLT 2 BLK 16 017*K4553507-002-016-002 KLEINBROOK SEC 2
Census Tract550901
Assessed Land Value$47,215
Assessed Improvement Value$171,069
Assessment Year2025
About this property
GREAT LOCATION OFF THE BELTWAY8 NORTH NEAR WILLOWBROOK MALL. KLEIN SCHOOLS. 3 BEDROOMS, 2 BATHS, 2 CAR GARAGE, AND LOTS OF TILE FLOORS. STONE FIRE PLACE WITH OPEN CONCEPT FLOOR PLAN. HUGE MASTER BEDROOM.
Investor Tools
$231,000
Estimated Property Value
$146,107Estimated Mortgage Balance
$84,893Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,386 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$315/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,619
$218,284
2025
$47,215
$171,069
$218,284
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,619
$218,284
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Panorama Mortgage Group Llc
Fha
$164,121
Yes
First
Sep 10, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,107
$72,177
33%
63%
$984/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,900/mo
$1,404/mo
+$496/mo
9.9%
