$555,909
NAL Estimated Property Value5018 Golden Forest Dr, Houston, TX, 77091
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Range
FlooringTile, Vinyl
Exterior
Lot Size8,999 sqft
Building Information
Year Built2024
Stories1
Garage Spaces1
Land Information
APN0302330150012
Lot Number12-14
SubdivisionRosslyn Heights
Land UseResidential
Legal DescriptionLTS 12 13 & 14 BLK 15 ROSSLYN HEIGHTS SEC 1
Census Tract532004
Assessed Land Value$171,000
Assessed Improvement Value$384,909
Assessment Year2025
About this property
LOCATION! LOCATION! LOCATION! The home is a more than likely a tear down but the location couldn't be better. In the Oak Forest vicinity. You are on an oversized 9000 square foot lot central to everything. Close to the Galleria, 610, 290W, shopping and fine dining are a short drive away. Make your apt to stop by right away because this home will not last!
Investor Tools
$555,909
Estimated Property Value
$361,271Estimated Mortgage Balance
$194,638Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,335 /month
Positive
Cash Flow Estimate:
$1,112 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$595/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,362
$555,909
2025
$171,000
$384,909
$555,909
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,362
$555,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Fha
$362,316
Yes
First
Mar 11, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$361,271
$194,638
35%
65%
$2,173/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,173/mo
$-451/mo
3.7%
