Last 24 Hours
$207,741
NAL Estimated Property Value5518 Nassau Rd, Houston, TX, 77021
Off Market
3 Beds
2 Bath
1,279 Sq Ft
Single Family Residence
$113.37 / sqft
Built in 1950Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingExterior
Lot Size14,627 sqft
Building Information
Year Built1950
Stories1
Garage Spaces2
Land Information
APN0760960160015
SubdivisionMacgregor Place
Land UseResidential
Legal DescriptionTR 15A BLK 13 MACGREGOR PLACE SEC 3
Census Tract313300
Assessed Land Value$148,610
Assessed Improvement Value$59,131
Assessment Year2025
About this property
Calling all local investors! Property is being sold as-is. Perfect opportunity to invest inner loop. Solid ARV. Nice block in great neighborhood.
Investor Tools
$207,741
Estimated Property Value
$294,418Estimated Mortgage Balance
$207,741Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,246 /month
Positive
Cash Flow Estimate:
$415 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,373
$207,741
2025
$148,610
$59,131
$207,741
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,373
$207,741
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kiavi Funding Inc
Commercial
$295,700
No
First
Feb 27, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$294,418
N/A
0%
142%
$1,773/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,773/mo
$-51/mo
9.9%
12.4%