$551,000
NAL Estimated Property Value5817 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
APN0102360000400
Lot Number337
Land UseResidential
Legal DescriptionLT 337 COTTAGE GROVE SEC 4
Census Tract510901
Assessed Land Value$188,160
Assessed Improvement Value$358,348
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
$422,631Estimated Mortgage Balance
$128,369Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,480 /month
Positive
Cash Flow Estimate:
$1,160 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$899/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,030
$546,508
2025
$188,160
$358,348
$546,508
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,030
$546,508
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$456,000
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$422,631
$123,877
22%
77%
$2,734/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,734/mo
$-154/mo
5.6%
