$350,000
NAL Estimated Property Value5323 Forest Dr, Cleveland, TX, 77328
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Electric Range, Electric Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size1 acre
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN0584-00-00263
Lot Number15-B
SubdivisionVotaw Elijah
Land UseResidential
Legal DescriptionA0584 - VOTAW ELIJAH, TRACT 2 LOT 15-B, ACRES 1
Census Tract694002
Assessed Land Value$50,000
Assessed Improvement Value$125,147
Assessment Year2025
About this property
RARE FIND!!! CUTE ONE STORY WOOD FRAME HOME ON 1 ACRE. FENCED WITH GATED ENTRENCE. FEATURES: SPLIT FLOOR PLAN, ISLAND KITCHEN WITH GRANITE COUNTER TOPS. FORMAL DINING WITH SEPERATE BREAKFAST ROOM. VAULTED CEILING IN LIVING ROOM WITH SKYLIGHT & WOOD BURNING FIREPLACE. DOUBLE SINKS & MASTER HAS WALK IN CLOSET. LARGE UTILITY ROOM. FRENCH DOORS OPEN ONTO THE SIDE DECK & OVERLOOK THE BACK PROPERTY. NO DEED RESTRICTIONS. NO HOA.
Investor Tools
$350,000
Estimated Property Value
$167,460Estimated Mortgage Balance
$182,540Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$277/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,569
$175,147
2025
$50,000
$125,147
$175,147
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,569
$175,147
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dugood Fcu
Unknown
$169,945
No
First
Jul 18, 2025
Jul 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,460
$203,540
54%
48%
$1,019/mo
