$504,867
NAL Estimated Property Value5122 Gold Street AB, Houston, TX, 77026
Off Market
Commercial
Highlights
Interior
FlooringVinyl
Exterior
Lot Size4,343 sqft
Building Information
Year Built2023
Land Information
APN1472300010002
Lot Number2
Land UseResidential Duplex
Legal DescriptionLT 2 BLK 1 NEW GOLD DEVELOPMENT
Census Tract210800
Assessed Land Value$52,557
Assessed Improvement Value$452,310
Assessment Year2025
About this property
New duplex. Each unit 3 bed 2 bath 1200 sqft with enough parking for 6 cars inside the gate. Features quartz countertops with water fall in the kitchen island, led crystal chandeliers, led int/ext lighting, LED fireplace, security alarm system, remote accessible security cameras, pre-wired for 5.1 surround sound in the living room, SPC commercial grade flooring, stainless steel appliances, double stacked kitchen cabinets, brushed nickel hardware and faucets, modern tile design in the bathrooms. All kitchen appliances for both units included at list price.
Investor Tools
$504,867
Estimated Property Value
$410,622Estimated Mortgage Balance
$94,245Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,354 /month
Positive
Cash Flow Estimate:
$1,118 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,430
$504,867
2025
$52,557
$452,310
$504,867
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,430
$504,867
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ameris Bank
Conventional
$412,000
No
First
Nov 26, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$410,622
$94,245
18%
81%
$3,313/mo
