$222,000
NAL Estimated Property Value5817 Beechnut St, Houston, TX, 77074
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,000 sqft
Building Information
Year Built1950
Stories1
Garage Spaces2
Land Information
APN0730240040006
Lot Number6
SubdivisionBraeburn Terrace
Land UseResidential
Legal DescriptionLT 6 BLK 4 BRAEBURN TERRACE SEC 2 R/P
Census Tract422602
Assessed Land Value$71,400
Assessed Improvement Value$88,969
Assessment Year2025
About this property
Charming 3-bedroom, 2-bath home nestled in a well-established neighborhood, just minutes from shopping, dining, and everyday conveniences. This inviting property offers recent updates while maintaining its classic character, making it perfect for first-time buyers or savvy investors. Whether you're looking for a cozy starter home or a solid rental property for long-term residual income, this home delivers comfort, location, and opportunity.
Investor Tools
$222,000
Estimated Property Value
$267,724Estimated Mortgage Balance
$222,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,404 /month
Positive
Cash Flow Estimate:
$468 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,573
$160,369
2025
$71,400
$88,969
$160,369
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,573
$160,369
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighborhood Assistance Corp Of America
Stand Alone Second / Subordinate Position
$194,604
No
First
Nov 10, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,724
N/A
0%
121%
$1,621/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,621/mo
+$101/mo
9.3%
