Last 24 Hours
$130,000
5715 Waterford Dr, Houston, TX, 77033
$154,485 ARV
On Market
Just Added
3 Beds
1 Bath
1,484 Sq Ft
Single Family Residence
$87.6 / sqft
Built in 1958Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesGas Range
Exterior
Lot Size7,749 sqft
Building Information
Year Built1958
Stories1
Garage Spaces3
Land Information
APN0910700000019
Lot Number19
SubdivisionCrestmont
Land UseResidential
Legal DescriptionLT 19 BLK 13 CRESTMONT SEC 3
Census Tract332400
Assessed Land Value$65,664
Assessed Improvement Value$62,643
Assessment Year2025
About this property
NVESTOR & HANDYMAN OPPORTUNITY! Bring your vision to this 3-bedroom, 2-bath home offering approximately 1,484 sq. ft. of living space in an established Houston neighborhood. This property offers a great opportunity for investors, renovators, or buyers looking for a home they can update and make their own. With a functional floor plan and plenty of potential, this could be your next renovation project, rental, or investment property. Convenient access to major roadways, shopping, dining, and everyday amenities. Property is being sold AS-IS. NO SHOWINGS PRIOR TO THE OPEN HOUSE.
Investor Tools
$74,622Estimated Mortgage Balance
$70,378Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$154,485
Rent-to-Value Ratio: 0.72%
Rent Estimate
$870 /month
Positive
Cash Flow Estimate:
$290 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,014
$128,307
2025
$65,664
$62,643
$128,307
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,014
$128,307
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clyde Homes Llc
Unknown
$95,500
No
First
May 26, 2016
Jun 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,622
$70,378
48%
51%
$573/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$573/mo
+$1,149/mo
14.3%
12.4%