$624,872
NAL Estimated Property Value5326 Kansas St, Houston, TX, 77007
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size2,688 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN0102020000107
SubdivisionCottage Grove
Land UseResidential
Legal DescriptionLT 1107 COTTAGE GROVE SEC 1
Census Tract510901
Assessed Land Value$188,160
Assessed Improvement Value$436,712
Assessment Year2025
About this property
Built by Sandcastle Homes! Brand new 2-story home located in Cottage Grove. This rare 2-story home features first floor living, private driveway, and a private backyard. Home features 10 foot ceilings, custom cabinets, quartz countertops, wood floors on the first floor and Bosch stainless steel appliances. Second floor has a spacious gameroom, HUGE master suite and two secondary bedrooms. The master bathroom has two quartz vanities, standing shower and separate tub! 3 bedrooms, 2 baths and large gameroom on second floor. Move-in ready!
Investor Tools
$624,872
Estimated Property Value
$338,020Estimated Mortgage Balance
$286,852Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,749 /month
Positive
Cash Flow Estimate:
$1,250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,316/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,672
$624,872
2025
$188,160
$436,712
$624,872
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,672
$624,872
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$375,920
No
First
Feb 26, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$338,020
$286,852
45%
54%
$2,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,254/mo
+$326/mo
5.0%
