$222,000
NAL Estimated Property Value5031 Creek Shadows Dr, Houston, TX, 77339
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size7,440 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN1143850150013
Lot Number13
SubdivisionElm Grove Village
Land UseResidential
Legal DescriptionLT 13 BLK 15 ELM GROVE VILLAGE SEC 2
Census Tract251402
Assessed Land Value$64,611
Assessed Improvement Value$155,614
Assessment Year2025
About this property
Cozy cottage newly remodeled wood look tile floors granite counter tops with a breakfast bar, peaceful back yard with deck and no back neighbors
Investor Tools
$222,000
Estimated Property Value
$176,167Estimated Mortgage Balance
$45,833Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
$487/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,030
$220,225
2025
$64,611
$155,614
$220,225
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,030
$220,225
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$186,558
Yes
First
Jul 14, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,167
$44,058
20%
79%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$1,651/mo
+$419/mo
11.2%
