$112,478
NAL Estimated Property Value5710 Easthampton Dr Unit D, Houston, TX, 77039
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size2,217 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1064520100004
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT D BLK 10 PINE VILLAGE NORTH T/H SEC 3
Census Tract232100
Assessed Land Value$25,792
Assessed Improvement Value$86,686
Assessment Year2025
About this property
Investors dream, currently tenant leased and for investors only. Recently remodeled and did not flood.
Investor Tools
$112,478
Estimated Property Value
$72,885Estimated Mortgage Balance
$39,593Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$675 /month
Positive
Cash Flow Estimate:
$225 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$125/month
$167/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$934
$112,478
2025
$25,792
$86,686
$112,478
No
Tax History
Year
Tax Paid
Assessed Value
2024
$934
$112,478
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$75,000
No
First
Oct 23, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$72,885
$39,593
35%
65%
$450/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$617/mo
+$690/mo
13.9%
