$1,096,132
NAL Estimated Property Value5022 Yarwell Dr, Houston, TX, 77096
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size8,965 sqft
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APN0901580000022
Lot Number22
SubdivisionMeyerland
Land UseResidential
Legal DescriptionLT 22 BLK 5 MEYERLAND SEC 8 R/P A
Census Tract420700
Assessed Land Value$300,305
Assessed Improvement Value$795,827
Assessment Year2025
About this property
Location! Location! Location! This 2237 sqft lot is the perfect opportunity to build your own home! This Property being SOLD AS IS. Drive by showings only unless appointment is made and then we arrange entrance of home. Quick access to med center, Galleria, 610 and 59. This lot is is located in the up and coming Meyerland neighborhood! This is a must see lot! Come by today!!
Investor Tools
$1,096,132
Estimated Property Value
$319,838Estimated Mortgage Balance
$776,294Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,577 /month
Positive
Cash Flow Estimate:
$2,192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,789/month
$456/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,983
$1,096,132
2025
$300,305
$795,827
$1,096,132
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,983
$1,096,132
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$355,000
No
First
Mar 1, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$319,838
$776,294
70%
29%
$2,129/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,585/mo
$-359/mo
2.4%
