$551,000
NAL Estimated Property Value5811 Kansas St, Houston, TX, 77007
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size2,688 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN0102360000336
Lot Number334
Land UseResidential
Legal DescriptionLT 334 COTTAGE GROVE SEC 4
Census Tract510901
Assessed Land Value$188,160
Assessed Improvement Value$358,340
Assessment Year2025
About this property
Nestled in the popular neighborhood of Cottage grove. These Free-standing 2 story private driveway homes feature exquisite finishes and fenced backyard with covered patios perfect for entertaining. The first floor consists of an open concept living dining and kitchen area. The kitchen boasts an expansive island and gourmet appliances. The large Master suite possesses a spa like bathroom and immense closet. The flex room is perfect for an in-home office or game room.
Investor Tools
$551,000
Estimated Property Value
$483,384Estimated Mortgage Balance
$67,616Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,420 /month
Positive
Cash Flow Estimate:
$1,140 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,027/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,567
$546,500
2025
$188,160
$358,340
$546,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,567
$546,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Independent Mortgage Inc
Conventional
$522,500
No
First
May 16, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$483,384
$63,116
11%
88%
$3,133/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,133/mo
$-553/mo
5.6%
