$173,000
5320 Methvin Lane, Crosby, TX, 77532
On Market
Highlights
Interior
Exterior
Lot Size1.76 acres
Building Information
Year Built1973
Land Information
APN0402170000054
Land UseResidential
Legal DescriptionTR 3C-6 OF TR 13 ABST 17 M DUNCAN
Census Tract252700
Assessed Land Value$153,740
Assessed Improvement Value$5,144
Assessment Year2025
About this property
Are you prepared to build your ideal home? Own 1.7 acres of land to turn your dream into reality, conveniently located just a short distance from US-90. Boundary lines are approximate.
Investor Tools
$42,670Estimated Mortgage Balance
$128,330Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,094
$158,884
2025
$153,740
$5,144
$158,884
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,094
$158,884
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Philip Sunday
Seller Carryback / Seller Financing / Seller Take-Back
$45,000
No
First
Jul 13, 2023
May 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$42,670
$128,330
75%
25%
$270/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$270/mo
+$1,452/mo
12.1%
