$476,000
NAL Estimated Property Value5217 Schuler St, Houston, TX, 77007
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher, Oven, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Lot Size2,500 sqft
Building Information
Year Built2005
Garage Spaces1
Land Information
APN1266780010001
Lot Number1
Land UseResidential
Legal DescriptionLT 1 BLK 1 ARTISAN AT SCHULLER
Census Tract510602
Assessed Land Value$212,500
Assessed Improvement Value$261,113
Assessment Year2025
About this property
Wonderfully situated townhome with private driveway is walking distance from Washington Ave! Spacious retreat has all bedrooms up plus a landing space perfect for office or sitting area. Beautiful master with vaulted ceiling has large closet & private bathroom with granite counters, whirlpool tub, walk-in shower, his/hers sinks. Kitchen, living room & dining room all on 1st floor with gorgeous hardwoods. First floor living with open floor plan is perfect for entertaining. Fireplace, patio & huge fenced backyard!
Investor Tools
$476,000
Estimated Property Value
$315,874Estimated Mortgage Balance
$160,126Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,856 /month
Positive
Cash Flow Estimate:
$952 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$782/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,001
$473,613
2025
$212,500
$261,113
$473,613
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,001
$473,613
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Melissa Cougle
Purchase Money Mortgage
$336,000
No
First
Feb 21, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,874
$164,126
34%
66%
$2,015/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,015/mo
+$565/mo
6.5%
