NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$306,000

NAL Estimated Property Value

5122 Lawn Arbor Dr, Houston, TX, 77066

Off Market

4 Beds

2 Bath

2,838 Sq Ft

Single Family Residence

$70.44 / sqft

Built in 1972

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Double Oven, Gas Cooktop, Dishwasher

FlooringCarpet, Tile

Exterior

Exterior FeaturesBalcony

Lot Size9,361 sqft

Building Information

Year Built1972

Stories2

Garage Spaces2

Land Information

APN1043410000005

Lot Number5

SubdivisionGreenwood Forest

Land UseResidential

Legal DescriptionLT 5 BLK 20 017*G6652900-003-020-005 GREENWOOD FOREST SEC 3

Census Tract551201

Assessed Land Value$63,180

Assessed Improvement Value$192,087

Assessment Year2025

About this property

Spacious Home on Large Lot in Legendary Greenwood Forest! Klein ISD! Unique Layout. Huge Den with Fireplace. Both Formals. Built in Shelving in Breakfast Area. Tons of Storage! A/C only 2 Years Old. Electrical System Clad in Copper (2020). Reverse Osmosis Drinking Water Filtration System Included. Fresh Paint and Updated Quartz Countertop Vanities in Upstairs Bathrooms. Covered Balcony w/French Doors off Primary Bedroom overlooks Huge Side Yard. Surrounded by Partial Brick Wall w/Original Wrought Iron Details. Great space for kids and pets to play! Additional Parking in Long Driveway. Fresh landscaping in front, also Banana and Fig Trees on Property. Close to Shopping and Restaurants! Some Furniture and Appliances Negotiable. Tremendous Value in Established Neighborhood! Never Flooded! Buyer to Verify Room Dimensions.

Investor Tools

$306,000

Estimated Property Value

$180,355Estimated Mortgage Balance

$125,645Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,836 /month

Positive

Cash Flow Estimate:

$612 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$450/month

$550/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,876

$255,267

2025

$63,180

$192,087

$255,267

Tax History

Year

Tax Paid

Assessed Value

2024

$3,876

$255,267

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Fha

$201,777

Yes

First

Nov 19, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$180,355

$121,645

40%

59%

$1,210/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,450/mo

$1,760/mo

+$690/mo

9.6%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area