$218,000
NAL Estimated Property Value5826 Darlington Oak St, Houston, TX, 77016
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Dryer, Refrigerator, Washer
FlooringLaminate, Tile
Exterior
Lot Size3,598 sqft
Building Information
Year Built2009
Garage Spaces1
Land Information
APN1270900010037
Lot Number37
SubdivisionRoyal Oaks Terrace
Land UseResidential
Legal DescriptionLT 37 BLK 1 ROYAL OAKS TERRACE
Census Tract231800
Assessed Land Value$45,000
Assessed Improvement Value$133,945
Assessment Year2025
About this property
Nestled in a sought-after neighborhood, this charming property is a must-see and all move in ready, Boasting an open floor plan, conveniently located close to 59, beltway 8 and hardy toll road and proximity to local shops and restaurants, Don't miss out, not in a flood Zone and never flooded, all appliances included.
Investor Tools
$218,000
Estimated Property Value
$113,522Estimated Mortgage Balance
$104,478Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,935
$178,945
2025
$45,000
$133,945
$178,945
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,935
$178,945
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Conventional
$124,080
No
First
Nov 23, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,522
$100,478
46%
52%
$744/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$744/mo
+$978/mo
9.5%
