$382,652
NAL Estimated Property Value5322 Donovan Gardens Ln, Houston, TX, 77091
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringConcrete, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,982 sqft
Building Information
Year Built2022
Garage Spaces1
Land Information
APN1418460020012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 2 DONOVAN GARDENS
Census Tract530600
Assessed Land Value$106,490
Assessed Improvement Value$276,162
Assessment Year2025
About this property
Welcome to Oracle City Homes’ newest development, Donovan Heights. This 42 unit community is located in the revitalized neighborhood of Independence Heights. Donovan Heights has the solution to the 2 most commons issues with city living. Guest parking and yard space! Each unit includes a private drive way for your Texas sized truck or guests, and a 27x20 foot backyard. The free standing homes offer 3 beds, 3/1 baths, and a balcony. Oracle City Homes has perfected the open concept floor plan and it shows at Donovan Heights.
Investor Tools
$382,652
Estimated Property Value
$0Estimated Mortgage Balance
$382,652Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,296 /month
Positive
Cash Flow Estimate:
$765 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$620/month
$1,800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,521
$382,652
2025
$106,490
$276,162
$382,652
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,521
$382,652
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$382,652
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,800/mo
$-78/mo
5.4%
