$125,000
NAL Estimated Property Value5722 Easthampton Drive C, Houston, TX, 77039
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1,886 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1064520080003
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT C BLK 8 PINE VILLAGE NORTH T/H SEC 3
Census Tract232100
Assessed Land Value$23,621
Assessed Improvement Value$97,568
Assessment Year2025
About this property
Extremely well maintained and showing of ownership pride. Recently completely painted, and new flooring installed in rooms. Easy access to highway 59, near shopping centers, and 15 minutes to Bush International Airport.
Investor Tools
$125,000
Estimated Property Value
$111,019Estimated Mortgage Balance
$13,981Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$840 /month
Positive
Cash Flow Estimate:
$280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$136/month
$168/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,007
$121,189
2025
$23,621
$97,568
$121,189
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,007
$121,189
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Fha
$119,352
Yes
First
Aug 9, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$111,019
$13,981
11%
89%
$716/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$884/mo
+$838/mo
16.5%
