$485,000
NAL Estimated Property Value5610 Beechnut St, Houston, TX, 77096
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringLaminate, Tile
Exterior
Lot Size10,890 sqft
Building Information
Year Built1958
Stories1
Garage Spaces2
Land Information
APN0910410000041
Lot Number41
SubdivisionMaplewood
Land UseResidential
Legal DescriptionLT 41 BLK 9 MAPLEWOOD SEC 7
Census Tract421700
Assessed Land Value$158,075
Assessed Improvement Value$289,473
Assessment Year2025
About this property
Well-maintained and remodeled 4-bed 2-bath one story home in super location! Open floor plan and lots of natural light; Updated drywall and insulation; Updated kitchen granite counter top cabinets; Updated kitchen island; Updated wood/tiles; Updated bathrooms; Updated windows; Updated A/Furnace and air ducts; Roof was replaced in 2020. And never flooded! Walking distance to Herod Elementary school, and Bellaire High!
Investor Tools
$485,000
Estimated Property Value
$250,170Estimated Mortgage Balance
$234,830Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,910 /month
Positive
Cash Flow Estimate:
$970 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$931/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,741
$447,548
2025
$158,075
$289,473
$447,548
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,741
$447,548
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$262,500
No
First
Oct 18, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,170
$231,830
48%
52%
$1,574/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,824/mo
+$402/mo
5.5%
