Last 24 Hours
$527,774
NAL Estimated Property Value5415 Dumfries Dr, Houston, TX, 77096
Off Market
3 Beds
2 Bath
2,342 Sq Ft
$117.42 / sqft
Built in 1959Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesGas Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size8,398 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN0912440000016
Lot Number16
SubdivisionMarilyn Estates
Land UseResidential
Legal DescriptionLT 16 BLK 5 MARILYN ESTATES SEC 3
Census Tract421900
Assessed Land Value$210,000
Assessed Improvement Value$317,774
Assessment Year2025
About this property
Priced to sell and upgrade as you desire. This one won't last long. Welcome to this 3 bedroom 2 full bathroom with a 2 car detached garage. This home offers a family room, living room, formal dining area and breakfast room.
Investor Tools
$527,774
Estimated Property Value
$346,039Estimated Mortgage Balance
$181,735Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,167 /month
Positive
Cash Flow Estimate:
$1,056 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$916/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,354
$527,774
2025
$210,000
$317,774
$527,774
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,354
$527,774
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$385,600
No
First
Jan 22, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,039
$181,735
34%
66%
$2,312/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,612/mo
$-890/mo
3.9%
12.4%