Last 24 Hours
$454,000
NAL Estimated Property Value5415 Darnell St, Houston, TX, 77096
Off Market
3 Beds
2 Bath
2,054 Sq Ft
Single Family Residence
$199.12 / sqft
Built in 1959Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher, Dryer, Oven, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,250 sqft
Building Information
Year Built1959
Stories1
Garage Spaces1
Land Information
APN0870530000007
Lot Number7
SubdivisionBraes View Terrace
Land UseResidential
Legal DescriptionLT 7 BLK 5 BRAES VIEW TERRACE
Census Tract421802
Assessed Land Value$255,200
Assessed Improvement Value$194,814
Assessment Year2025
About this property
Beautifully updated home in the heart of the Meyerland/Maplewood area. Home has a spacious open concept floor plan. Kitchen has custom cabinets, tile backsplash, granite counters and porcelain tile floors. New interior designer paint (2022), Recent roof (2017), New AC (2021), new hot water heater (2022), new carpet in bedrooms and hallway (2022) and new gutters (2022). Wood floors in the formal living and dining. Primary bath has double sinks and a large tile surround with glass tile accent. Home is close to the Meyerland plaza, the Galleria, the Texas Medical Center and Downtown. Home is zoned to prestigious Herod Elementary and Bellaire High School. Move in ready. High and Dry no flooding ever per Seller.
Investor Tools
$454,000
Estimated Property Value
$281,890Estimated Mortgage Balance
$172,110Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,724 /month
Positive
Cash Flow Estimate:
$908 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$735/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,552
$450,014
2025
$255,200
$194,814
$450,014
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,552
$450,014
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$304,147
No
First
Jun 22, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,890
$168,124
37%
62%
$1,824/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,824/mo
$-102/mo
4.6%
12.4%