$197,000
NAL Estimated Property Value5503 Hamill Ranch Ln, Houston, TX, 77066
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,020 sqft
Building Information
Year Built2011
Garage Spaces1
Land Information
APN1315400010034
Lot Number34
SubdivisionHamill Ranch
Land UseResidential
Legal DescriptionLT 34 BLK 1 HAMILL RANCH SEC 1
Census Tract551202
Assessed Land Value$25,934
Assessed Improvement Value$160,881
Assessment Year2025
About this property
!!!! 3D TOUR >> https://my.matterport.com/show/?m=8LYHZ1tU62n&mls=1 !!!! Come see this recently renovated Hamill Ranch charmer !! Hurry, It won't last long !!!
Investor Tools
$197,000
Estimated Property Value
$128,819Estimated Mortgage Balance
$68,181Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$386/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,652
$186,815
2025
$25,934
$160,881
$186,815
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,652
$186,815
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pixel Mortgage Llc
Conventional
$135,090
No
First
Nov 18, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,819
$68,181
34%
65%
$1,087/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,900/mo
$1,387/mo
+$513/mo
11.6%
