$843,000
NAL Estimated Property Value5343 Mcculloch Cir, Houston, TX, 77056
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size3,302 sqft
Building Information
Year Built2006
Garage Spaces1
Land Information
APN1279780010001
Lot Number1
SubdivisionLamar Terrace
Land UseResidential
Legal DescriptionLT 1 BLK 1 LAMAR TERRACE SEC 5
Census Tract432004
Assessed Land Value$211,200
Assessed Improvement Value$504,555
Assessment Year2025
Investor Tools
$843,000
Estimated Property Value
$556,921Estimated Mortgage Balance
$286,079Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,058 /month
Positive
Cash Flow Estimate:
$1,686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,565/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,561
$715,755
2025
$211,200
$504,555
$715,755
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,561
$715,755
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$604,200
No
First
Mar 3, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$556,921
$245,079
30%
66%
$3,623/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,623/mo
$-1,043/mo
3.7%
