$271,000
NAL Estimated Property Value5531 Farley Drive, Houston, TX, 77032
Off Market
Commercial
Highlights
Interior
FlooringCarpet, Vinyl
Exterior
Lot Size6,373 sqft
Building Information
Year Built1983
Land Information
APN1020040000042
Lot Number23
SubdivisionFountain View
Land UseResidential
Legal DescriptionLT 23 BLK 6 FOUNTAIN VIEW SEC 2
Census Tract222701
Assessed Land Value$37,595
Assessed Improvement Value$192,965
Assessment Year2025
About this property
Occupied Duplex for sale to investors. This building has two 2 bedroom - 1 bath units that are currently tenant occupied. DRIVE BY ONLY. DO NOT DISTURB THE TENANTS. The building exterior has recent paint and the shingles were replaced in 2021. The property will be sold with any existing tenants in place. The security deposit and any prorated rents will be transferred to the buyer at closing.
Investor Tools
$271,000
Estimated Property Value
$155,832Estimated Mortgage Balance
$115,168Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$288/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,103
$230,560
2025
$37,595
$192,965
$230,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,103
$230,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$168,750
No
First
Apr 27, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,832
$115,168
42%
58%
$1,012/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,012/mo
+$1,214/mo
9.9%
