$175,000
NAL Estimated Property Value5039 Brisbane Dr, Houston, TX, 77048
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size5,719 sqft
Building Information
Year Built1963
Stories1
Garage Spaces1
Land Information
APN1011600000004
Lot Number4
SubdivisionKennedy Heights
Land UseResidential
Legal DescriptionLT 4 BLK 1 KENNEDY HEIGHTS
Census Tract331603
Assessed Land Value$45,760
Assessed Improvement Value$111,678
Assessment Year2025
About this property
*MOVE IN READY!* COMPLETELY REMODELED, UPGRADED, & RENOVATED HOME! This beautiful gem offers 4 bedroom and 2 full bathrooms! MANY NEW Features which includes NEW Vinyl Plank Flooring, Brand NEW carpets, Granite counter tops, Brand NEW stove and dishwasher, water and light fixtures, beautiful tile surround in master bath room, and SO MUCH MORE! Backyard fully fenced with a storage shed for storage room! Contact me or any friendly realtor for more information today!
Investor Tools
$175,000
Estimated Property Value
$125,967Estimated Mortgage Balance
$49,033Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,294
$157,438
2025
$45,760
$111,678
$157,438
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,294
$157,438
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City First Mortgage Services Llc
Conventional
$136,660
No
First
Mar 8, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,967
$50,033
28%
72%
$820/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$820/mo
+$902/mo
11.8%
