$400,000
NAL Estimated Property Value5604 Calendula Ln, Houston, TX, 77091
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Trash Compactor, Microwave, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size2,213 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1397930030004
Lot Number4
Land UseResidential
Legal DescriptionLT 4 BLK 3 DEL NORTE HEIGHTS
Census Tract531800
Assessed Land Value$66,420
Assessed Improvement Value$317,287
Assessment Year2025
Investor Tools
$400,000
Estimated Property Value
$278,234Estimated Mortgage Balance
$121,766Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$630/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,566
$383,707
2025
$66,420
$317,287
$383,707
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,566
$383,707
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$309,430
No
First
Feb 8, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,234
$125,766
31%
70%
$1,856/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,956/mo
$-234/mo
5.2%
