$256,624
NAL Estimated Property Value5514 Windsor Forest Dr, Houston, TX, 77088
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,998 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN1144470160018
Lot Number18
SubdivisionInwood North
Land UseResidential
Legal DescriptionLT 18 BLK 16 017*I5645955-005-016-018 INWOOD NORTH SEC 5
Census Tract532900
Assessed Land Value$57,225
Assessed Improvement Value$199,399
Assessment Year2025
About this property
See what Pride In Home Ownership is! This Home creates the perfect ambiance and is well maintained. This gorgeous home features 3 bedroom, 2 baths, a formal dining and formal living with a den & covered back patio. Boasting the latest trend luxury vinyl flooring and open concept kitchen into spacious living areas with a wood burning fireplace. The generous size backyard is perfect for hosting backyard family events & sports activities. Easy access to Beltway 8 and 290 for shopping, dining, & entertainment. Schedule your showing today!!
Investor Tools
$256,624
Estimated Property Value
$232,405Estimated Mortgage Balance
$24,219Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,540 /month
Positive
Cash Flow Estimate:
$513 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$474/month
$295/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,399
$256,624
2025
$57,225
$199,399
$256,624
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,399
$256,624
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$235,653
Yes
First
Nov 14, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,405
$24,219
9%
91%
$1,488/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,783/mo
$-61/mo
8.1%
