$304,000
NAL Estimated Property Value5815 W Airport Blvd, Houston, TX, 77035
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringWood
Exterior
Lot Size9,230 sqft
Building Information
Year Built1960
Stories1
Garage Spaces1
Land Information
APN0903750000008
Lot Number8
SubdivisionWestbury South
Land UseResidential
Legal DescriptionLT 8 BLK 124 WESTBURY SOUTH
Census Tract422100
Assessed Land Value$52,576
Assessed Improvement Value$188,328
Assessment Year2025
About this property
Recently updated house with many upgrades, including: Granite Counter tops, appliances, cabinets. Tankless water heater, and many more!!!!! Low Tax Rate.
Investor Tools
$304,000
Estimated Property Value
$167,613Estimated Mortgage Balance
$136,387Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$582/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,467
$240,904
2025
$52,576
$188,328
$240,904
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,467
$240,904
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Acc Mortgage Inc
Conventional
$175,000
No
First
Jan 9, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,613
$118,387
41%
55%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,050/mo
+$672/mo
6.8%
