$285,000
NAL Estimated Property Value5827 Lyndhurst Dr, Houston, TX, 77033
$350,030 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven
FlooringCarpet, Wood
Exterior
Lot Size7,031 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN0790300390037
Lot Number37
SubdivisionEdgewood
Land UseResidential
Legal DescriptionLT 37 BLK 16 EDGEWOOD SEC 7
Census Tract332400
Assessed Land Value$66,643
Assessed Improvement Value$218,357
Assessment Year2025
About this property
New Construction at its finest!! This home will sell itself. Exceptional 4 bedroom 2 full bath 1 story home. Spacious living area, Open floor plan, over sized Garage. This home is Equipped with modern amenities throughout the house & latest technology. Spacious bathroom with stand alone tub & separate glass shower. Large covered porch in the backyard. Great location...
Investor Tools
$285,000
Estimated Property Value
$218,736Estimated Mortgage Balance
$66,264Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$350,029
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$487/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,423
$285,000
2025
$66,643
$218,357
$285,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,423
$285,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Conventional
$228,000
No
First
Feb 16, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,736
$66,264
23%
77%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,367/mo
+$859/mo
9.4%
