Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$486,000

5405 Lillian St, Houston, TX, 77007

Off Market

3 Beds

4 Bath

2,542 Sq Ft

Condos / Townhouses

$1.38 / sqft

Built in 2001

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,664 sqft

Building Information

Year Built2001

Garage Spaces2

Land Information

APN1216290010005

Lot Number5

SubdivisionLillian Square

Land UseResidential

Legal DescriptionLT 5 BLK 1 LILLIAN SQUARE

Census Tract510801

Assessed Land Value$210,373

Assessed Improvement Value$247,069

Assessment Year2025

About this property

Are you looking for a home with outdoor space, lots of natural light, gas cooking, a beautiful interior & nicely sized bedrooms each offering a private bath? You have found it! The spacious kitchen offers a breakfast room & a breakfast/serving bar into the dining room. In the 3rd floor primary suite, the bath offers a jetted tub, frameless shower & large walk-in closet. A few other features of this outstanding home include a gas fireplace, high ceilings, arched windows & doorways, recessed lighting & crown molding. Outdoor space includes a 2nd floor deck and a 1st floor covered patio with a gate directly out to a tree lined street with parking. The location offers quick access to Memorial Park, the Buffalo hike/bike trails & the Washington corridor. Be sure to include this impressive home on your must see list!

Investor Tools

$486,000

Estimated Property Value

$305,000Estimated Mortgage Balance

$196,793Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,916 /month

Positive

Cash Flow Estimate:

$972 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$955/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,028

$457,442

2025

$210,373

$247,069

$457,442

Tax History

Year

Tax Paid

Assessed Value

2024

$9,028

$457,442

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Silver Hill Financial Llc

Commercial

$305,000

First

Jul 13, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$289,207

$210,793

42%

60%

$1,829/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$1,829/mo

+$751/mo

6.4%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area