$225,586
NAL Estimated Property Value5622 Fair Forest Dr, Houston, TX, 77088
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher, Oven
FlooringTile
Exterior
Lot Size7,322 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN1147300040006
Lot Number6
SubdivisionInwood North
Land UseResidential
Legal DescriptionLT 6 BLK 4 INWOOD NORTH SEC 6
Census Tract532900
Assessed Land Value$58,498
Assessed Improvement Value$167,088
Assessment Year2025
About this property
A beautifully updated home with a modern look in Inwood north. Fresh interior paint and updated kitchen and bathrooms and a new roof. It has a very open concept and a cozy fair place. and large backyard with cover patio.
Investor Tools
$225,586
Estimated Property Value
$199,561Estimated Mortgage Balance
$26,025Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,354 /month
Positive
Cash Flow Estimate:
$451 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$447/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,237
$225,586
2025
$58,498
$167,088
$225,586
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,237
$225,586
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$214,541
Yes
First
Aug 3, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,561
$26,025
11%
88%
$1,287/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,587/mo
+$135/mo
9.2%
