$290,000
NAL Estimated Property Value5401 Jessamine St, Houston, TX, 77081
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher, Oven
FlooringTile, Wood
Exterior
Lot Size8,255 sqft
Building Information
Year Built1950
Stories1
Garage Spaces1
Land Information
APN0752290010009
Lot Number9
SubdivisionBell Haven R/P
Land UseResidential
Legal DescriptionLT 9 BLK 1 BELL HAVEN R/P
Census Tract421602
Assessed Land Value$244,365
Assessed Improvement Value$15,970
Assessment Year2025
About this property
LLarge 8255 SF corner lot in a great location with an excellent opportunity for new construction or live in now and build later! Recent streets and curbs with $1M+ homes all around. 4 blocks to Bellaire Blvd, restaurants, shopping, HEB. 2 blocks to Zindler Park, Aquatic Center, basketball courts, etc. Walk 2 blocks to Condit Elementary. Just minutes to Medical Center, Galleria or downtown. Zoned to Condit Elementary, Pershing Middle and Bellaire High schools! Never flooded.
Investor Tools
$290,000
Estimated Property Value
$271,386Estimated Mortgage Balance
$18,614Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$194/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$873
$260,335
2025
$244,365
$15,970
$260,335
Yes (2018)
Tax History
Year
Tax Paid
Assessed Value
2024
$873
$260,335
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexa Mortgage Llc
Conventional
$276,250
No
First
May 14, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,386
$24,614
8%
94%
$1,657/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,657/mo
$-350/mo
5.4%
