$230,440
NAL Estimated Property Value5455 Osprey Dr, Houston, TX, 77048
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Dryer Included, Refrigerator Included, Double Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,098 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0913740000002
Lot Number1,2
SubdivisionCrestmont Park
Land UseResidential
Legal DescriptionW 18 FT OF LT 1 & E 43 FT OF LT 2 BLK 1 CRESTMONT PARK SEC 1
Census Tract331700
Assessed Land Value$51,850
Assessed Improvement Value$178,590
Assessment Year2025
About this property
Wonderful home in Cresmont Park with easy access to 288 and Hobby Airport. This home is spacious with formal living and dining, family room, 3 or 4 bedrooms, with the option of having a study or home office. The galley kitchen is well equipped for the chef, with double ovens and electric cooktop. All appliances are included. The bedrooms are roomy with walk-in closets. This home is great to live-in now or add your own upgrades. Make an appointment to see it today.
Investor Tools
$230,440
Estimated Property Value
$201,916Estimated Mortgage Balance
$28,524Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,383 /month
Positive
Cash Flow Estimate:
$461 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$464/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,411
$230,440
2025
$51,850
$178,590
$230,440
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,411
$230,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Builders Choice Mortgage Llc
Fha
$205,535
Yes
First
May 6, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,916
$38,084
15%
88%
$1,233/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,233/mo
+$489/mo
9.0%
