$126,603
NAL Estimated Property Value5751 Easthampton Dr Unit A, Houston, TX, 77039
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Washer/Dryer
FlooringCarpet, Tile
Exterior
Lot Size1,694 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1064500040001
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT A BLK 4 PINE VILLAGE NORTH T/H SEC 3A
Census Tract232100
Assessed Land Value$22,449
Assessed Improvement Value$104,154
Assessment Year2025
About this property
Located in a corner lot, downstairs kitchen open to living room, high ceiling with cathedral ceilings; tile floor downstairs, gourmet kitchen with birch wood cabinets, wrap-around entertainment bar with built-in shelving; custom counters, stone up to ceiling fireplace; wainscot beadboard, bullnose corners, all four bedrooms upstairs with new carpets, mirrors, fixtures, big car garage, covered and fenced patio to entertain, nearby to the community basketball court and pool. Easy access to 59 & Beltway 8, 10 min to Downtown Houston & IAH airport.
Investor Tools
$126,603
Estimated Property Value
$112,758Estimated Mortgage Balance
$13,845Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$839 /month
Positive
Cash Flow Estimate:
$280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
$168/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$887
$126,603
2025
$22,449
$104,154
$126,603
No
Tax History
Year
Tax Paid
Assessed Value
2024
$887
$126,603
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$118,915
No
First
Jul 25, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,758
$31,242
21%
89%
$713/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$881/mo
+$1,345/mo
21.1%
