$415,000
NAL Estimated Property Value5539 Jessamine St, Houston, TX, 77081
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Refrigerator Included, Washer Included, Gas Oven, Free-Standing Range, Gas Range, Dishwasher
FlooringTile, Wood
Exterior
Exterior FeaturesBack Green Space
Lot Size6,599 sqft
Building Information
Year Built1950
Stories1
Garage Spaces2
Land Information
APN0761330080048
Lot Number48
SubdivisionRichmond Plaza
Land UseResidential
Legal DescriptionLT 48 BLK 8 RICHMOND PLAZA
Census Tract421602
Assessed Land Value$310,200
Assessed Improvement Value$13,845
Assessment Year2025
About this property
ZONED TO BELLAIRE SCHOOLS! This charming bungalow sits pretty on a lovely, treed lot. Enjoy the deck and backyard. Step inside and you will be greeted with wood floors and a neutral white palette. Many recent updates including roof, bath, and plumbing. Short stroll to Bellaire schools...including highly rated Condit Elementary & Bellaire HS, restaurants, parks, and everything the area has to offer! Don't miss this adorable house and one of the prettiest backyards in the area! Buyer to verify school eligibility.
Investor Tools
$415,000
Estimated Property Value
$41,994Estimated Mortgage Balance
$373,006Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$738/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,780
$324,045
2025
$310,200
$13,845
$324,045
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,780
$324,045
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Corp
Fannie Mae/Freddie Mac (Phased Out Keying In 2008 Because Fannie Mae Does Not Originate Loans Directly To Borrowers Or Investors. Most "New Conventional" Loans Meet Their General Underwriting Guidelines.)
$128,250
No
First
Dec 23, 2002
Jan 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$41,994
$373,006
89%
10%
$769/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$769/mo
+$538/mo
3.8%
