$124,000
NAL Estimated Property Value5714 Easthampton Dr Unit C, Houston, TX, 77039
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size1,882 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1064520090003
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT C BLK 9 PINE VILLAGE NORTH T/H SEC 3
Census Tract232100
Assessed Land Value$23,589
Assessed Improvement Value$96,514
Assessment Year2025
About this property
This fully updated 2-story townhouse features 3 bedrooms, 2.5 bathrooms, and a prime location just minutes from Downtown Houston and IAH Airport. The interior has been completely remodeled with new countertops in the kitchen and bathrooms, fully renovated full baths, plus major updates including a roof replaced in 2024 and a brand-new water heater, making this home move-in ready with modern upgrades throughout—perfect for comfortable living or a smart investment.
Investor Tools
$124,000
Estimated Property Value
$105,790Estimated Mortgage Balance
$18,210Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$135/month
$186/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$998
$120,103
2025
$23,589
$96,514
$120,103
No
Tax History
Year
Tax Paid
Assessed Value
2024
$998
$120,103
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Unknown
$106,250
No
First
Feb 27, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,790
$18,210
14%
85%
$638/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$824/mo
+$898/mo
16.7%
