$263,000
NAL Estimated Property Value5034 Drew Forest Ln, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Cooktop, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size6,129 sqft
Building Information
Year Built2000
Garage Spaces2
Land Information
APN1191340010023
Lot Number23
SubdivisionTimber Forest
Land UseResidential
Legal DescriptionLT 23 BLK 1 TIMBER FOREST SEC 5
Census Tract250305
Assessed Land Value$60,299
Assessed Improvement Value$197,599
Assessment Year2025
About this property
Large 4 bedroom 2.5 bath in the back of a quiet cul-de-sac. Plenty of updates! New roof 2021 with transferable warranty, New LVP Flooring throughout main floor, new carpet in bedrooms, new blinds, fresh paint & landscaping! Kitchen overlooks living room with breakfast den. Formal dining attached to kitchen, as well with half bath down stairs! One bedroom downstairs, Perfect for guest! Large game room upstairs with 3 additional bedrooms and 2 full baths! Large fenced in back yard! No Flooding!!
Investor Tools
$263,000
Estimated Property Value
$234,939Estimated Mortgage Balance
$28,061Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$259/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,788
$257,898
2025
$60,299
$197,599
$257,898
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,788
$257,898
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alethea Brenee Jackson
Seller Carryback / Seller Financing / Seller Take-Back
$244,489
No
First
Mar 7, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,939
$31,061
11%
89%
$1,466/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,866/mo
+$1,094/mo
13.5%
