$119,900
5810 Flamingo Drive, Houston, TX, 77033
$155,870 ARV
On Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
FlooringWood
Exterior
Lot Size6,695 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN0870640000003
Lot Number3
SubdivisionEdgewood Terrace
Land UseResidential
Legal DescriptionLT 3 BLK 13 EDGEWOOD TERRACE SEC 2
Census Tract332400
Assessed Land Value$65,980
Assessed Improvement Value$67,091
Assessment Year2025
About this property
Great opportunity to own this newly remodeled 4-bedroom, 1-bathroom property is a strategic location in Houston TX. Few minutes to Houston Texans Stadium, less than 15 minutes to Downtown Houston and Houston Medical Center. Updated systems include HVAC system, electrical system and many others.
Investor Tools
$153,691Estimated Mortgage Balance
$9,309Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$155,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$978 /month
Positive
Cash Flow Estimate:
$326 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$301/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,793
$133,071
2025
$65,980
$67,091
$133,071
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,793
$133,071
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Concepts Inc
Conventional
$163,200
No
First
Mar 17, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,691
$9,309
5%
94%
$979/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$979/mo
+$743/mo
12.7%
