$445,000
NAL Estimated Property Value5109 Larkin St Unit A, Houston, TX, 77007
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,790 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1260590010001
Lot Number1
SubdivisionLarkinshire
Land UseResidential
Legal DescriptionLT 1 BLK 1 LARKINSHIRE
Census Tract510901
Assessed Land Value$125,370
Assessed Improvement Value$290,291
Assessment Year2025
About this property
This fantastic 3 story home in a private gated community features 3 bed/3.5 bath. The home provides a great open floor plan with plenty of natural light. The huge master bedroom boasts 2 large walk in closets. Conveniently located just minutes from I-10, 610, and great dining/nightlife of the Houston Heights!
Investor Tools
$445,000
Estimated Property Value
$247,577Estimated Mortgage Balance
$197,423Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,670 /month
Positive
Cash Flow Estimate:
$890 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$865/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,160
$415,661
2025
$125,370
$290,291
$415,661
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,160
$415,661
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services
Conventional
$299,250
No
First
Dec 15, 2017
Jan 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,577
$195,423
44%
56%
$1,795/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,795/mo
+$785/mo
7.0%
