$596,000
NAL Estimated Property Value5432 Nolda St, Houston, TX, 77007
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size2,688 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN0102060000056
Lot Number56
SubdivisionCottage Grove
Land UseResidential
Legal DescriptionLT 56 COTTAGE GROVE SEC 2
Census Tract510602
Assessed Land Value$228,480
Assessed Improvement Value$334,686
Assessment Year2025
About this property
Built by Sandcastle Homes! Freestanding, 2 story home in Cottage Grove! The Bordeaux plan includes a large dining, living, and kitchen area with breakfast area. Two secondary bedrooms with an adjoining jack-and-jill bathroom. All bedrooms have over-sized walk-in closets & are located upstairs with the game room. Quartz countertops, Bosch stainless steel appliances, custom cabinetry, and wood floors on the first floor are just a few of our standard features! Private driveway and large backyard. Move-in ready!
Investor Tools
$596,000
Estimated Property Value
$422,376Estimated Mortgage Balance
$173,624Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,576 /month
Positive
Cash Flow Estimate:
$1,192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$959/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,531
$563,166
2025
$228,480
$334,686
$563,166
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,531
$563,166
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$428,000
No
First
Aug 1, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$422,376
$146,624
25%
71%
$2,567/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,567/mo
+$13/mo
5.2%
