$270,647
NAL Estimated Property Value5023 Drew Forest Ln, Humble, TX, 77346
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Range
Exterior
Lot Size6,003 sqft
Building Information
Year Built2000
Garage Spaces2
Land Information
APN1191340010032
Lot Number32
SubdivisionTimber Forest
Land UseResidential
Legal DescriptionLT 32 BLK 1 TIMBER FOREST SEC 5
Census Tract250305
Assessed Land Value$60,165
Assessed Improvement Value$210,482
Assessment Year2025
About this property
Plenty of space to work and/or virtual learning from home! Huge 4 bedroom 2.5 bath in a cul-de-sac. Next to the kitchen is the formal dining room and a breakfast room that can easily be an office/study room depending on your needs or preference. Large game room upstairs. Once bedroom down stairs with a bathroom and a closet. Big nice patio ready to entertain. Potential and Location!
Investor Tools
$270,647
Estimated Property Value
$206,437Estimated Mortgage Balance
$64,210Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,624 /month
Positive
Cash Flow Estimate:
$541 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,233
$270,647
2025
$60,165
$210,482
$270,647
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,233
$270,647
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Envoy Mortgage Ltd
Fha
$227,797
Yes
First
Jun 16, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,437
$64,210
23%
76%
$1,366/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,766/mo
+$1,194/mo
13.1%
