$362,220
NAL Estimated Property Value5115 Del Sur Street K, Houston, TX, 77018
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Wine Refrigerator, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size2,858 sqft
Building Information
Year Built2020
Garage Spaces1
Land Information
APN1410820010011
Lot Number11
Land UseResidential
Legal DescriptionLT 11 BLK 1 DEL SUR LANDING
Census Tract530600
Assessed Land Value$100,490
Assessed Improvement Value$261,730
Assessment Year2025
About this property
Welcome to this 3 bedroom 2.5 bathrooms home with contemporary finishes and an abundance of natural light. NO HOA. The kitchen is equipped with a beverage cooler, gas cooktop, and stainless steel appliances, offering ample storage space. The primary suite features dual closets and a generous en suite. Unwind in the expansive landscaped backyard and take advantage of the proximity to Wabash, a planned Target, Hughies, and Shepherd Park. Conveniently located near highways 610 and 45 for an effortless commute.
Investor Tools
$362,220
Estimated Property Value
$287,607Estimated Mortgage Balance
$74,613Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,173 /month
Positive
Cash Flow Estimate:
$724 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$675/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,293
$362,220
2025
$100,490
$261,730
$362,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,293
$362,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$291,000
No
First
Sep 3, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,607
$74,613
20%
79%
$1,745/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,745/mo
$-23/mo
5.7%
