$357,000
NAL Estimated Property Value5706 Cheltenham Dr, Houston, TX, 77096
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,403 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN0952240000014
Lot Number14
SubdivisionMaplewood North
Land UseResidential
Legal DescriptionLT 14 BLK 5 MAPLEWOOD NORTH SEC 2
Census Tract421700
Assessed Land Value$209,100
Assessed Improvement Value$97,762
Assessment Year2025
About this property
Beautifully updated home in well established Maplewood Subdivision!! This 3 bedroom, 2 bath home features new flooring throughout and new plumbing. Large family room is open to the kitchen. Spacious Primary Bedroom with door to back deck. Large backyard with mature trees in the front and back. Conveniently located near I610 and I69, shopping and the Medical Center! Come see this beauty!
Investor Tools
$357,000
Estimated Property Value
$236,429Estimated Mortgage Balance
$120,571Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,142 /month
Positive
Cash Flow Estimate:
$714 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
$487/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,200
$306,862
2025
$209,100
$97,762
$306,862
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,200
$306,862
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Success Mortgage Partners Inc
Conventional
$256,500
No
First
Mar 10, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,429
$117,571
33%
66%
$1,538/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,025/mo
$-303/mo
5.8%
