B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$518,333

NAL Estimated Property Value

5311 Larkin St Unit C, Houston, TX, 77007

Off Market

3 Beds

3 Bath

2,285 Sq Ft

Single Family Residence

$198.25 / sqft

Built in 2007

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher

FlooringTile, Wood

Exterior

Lot Size2,688 sqft

Building Information

Year Built2007

Garage Spaces2

Land Information

APN0101930000640

Lot Number640

SubdivisionCottage Grove

Land UseResidential

Legal DescriptionLT 640 COTTAGE GROVE SEC 1

Census Tract510901

Assessed Land Value$188,160

Assessed Improvement Value$330,173

Assessment Year2025

About this property

Stunning & desirable 2-story, free-standing home in the heart of Cottage Grove. The first floor offers an open concept layout with tons of natural light. A huge chef's kitchen with granite counters & stainless steel appliances with a gas cooktop. The great living area has a wall of glass windows overlooking the large (615 sf) private backyard. This house has it all! Other features include high ceilings, hardwood floors throughout, a large storage closet & a separate kitchen pantry! Huge master suite & spacious closet. Master bath with stone and granite, corner tub, & dual sinks. 2 additional bedrooms upstairs with a Jack & Jill bath. Also, two big bonus features a private driveway & a private large landscaped backyard area for entertaining!! No HOA maintenance fee; low property taxes. LOCATION, LOCATION, LOCATION! The convenience of city living but tucked away off TC Jester, close to everything! Come make it YOUR home today.

Investor Tools

$518,333

Estimated Property Value

$406,476Estimated Mortgage Balance

$111,857Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,110 /month

Positive

Cash Flow Estimate:

$1,037 /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

$838/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,459

$518,333

2025

$188,160

$330,173

$518,333

Tax History

Year

Tax Paid

Assessed Value

2024

$7,459

$518,333

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Provident Funding Associates Lp

Conventional

$423,000

First

Mar 8, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$406,476

$111,857

21%

78%

$2,537/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$2,537/mo

+$43/mo

6.0%

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