$477,000
NAL Estimated Property Value5513 Beverlyhill St, Houston, TX, 77056
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Wood
Exterior
Lot Size3,942 sqft
Building Information
Year Built1992
Stories2
Garage Spaces2
Land Information
APN0834910000022
SubdivisionLarchmont
Land UseResidential
Legal DescriptionTR 1A BLK 2 LARCHMONT SEC 1
Census Tract432703
Assessed Land Value$236,520
Assessed Improvement Value$214,672
Assessment Year2025
About this property
Two story townhome in Galleria. Updated all 3 bathrooms, kitchen, refinished wood floors and installed new carpet in 2022. All 3 bedrooms are upstairs and have new carpet. Formal dining, living room, and kitchen are downstairs along with a half bath. Island kitchen with breakfast area. No flooding during Harvey and no plumbing issues during the freeze according to previous owner.
Investor Tools
$477,000
Estimated Property Value
$451,653Estimated Mortgage Balance
$25,347Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,862 /month
Positive
Cash Flow Estimate:
$954 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,076/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,528
$451,192
2025
$236,520
$214,672
$451,192
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,528
$451,192
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aml Funding Llc
Conventional
$465,500
No
First
Sep 19, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$451,653
N/A
0%
95%
$2,791/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,791/mo
$-211/mo
6.5%
