$1,003,110
NAL Estimated Property Value5735 Indian Cir, Houston, TX, 77057
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDisposal, Ice Maker, Double Oven, Microwave, Electric Cooktop, Refrigerator, Dishwasher, Washer/Dryer
FlooringCarpet, Stone, Wood
Exterior
Exterior FeaturesStorage
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1064780140005
SubdivisionIndian Trail
Land UseResidential
Legal DescriptionTR N2 INDIAN TRAIL SEC 6
Census Tract431600
Assessed Land Value$325,000
Assessed Improvement Value$678,110
Assessment Year2025
About this property
Gorgeous Indian Circle completely remodeled patio home in secure gated area with a guard. Completely remodeled and updated with beautiful hardwood floors, designers finishes and Kitchen Aid appliances. One story living with open living spaces and a beautiful interior courtyard. Great storage inside and out. This is a fantastic opportunity for lock and leave one story living in a home that feels brand new!
Investor Tools
$1,003,110
Estimated Property Value
$0Estimated Mortgage Balance
$1,003,110Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,019 /month
Positive
Cash Flow Estimate:
$2,006 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,652/month
$7,350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,805
$1,003,110
2025
$325,000
$678,110
$1,003,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,805
$1,003,110
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,003,110
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
$7,350/mo
$-5,320/mo
2.4%
