$575,000
NAL Estimated Property Value5827 Majestic Harbor Ln, Houston, TX, 77365
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,557 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN1361090010044
Lot Number44
Land UseResidential
Legal DescriptionLT 44 BLK 1 ROYAL BROOK AT KINGWOOD SEC 2
Census Tract251501
Assessed Land Value$76,298
Assessed Improvement Value$484,832
Assessment Year2025
About this property
Ashton Woods The Lorraine single story home, is located in Royal Brook at Kingwood with easy access to I-69(US 59). 4 bedroom 3 bath 3car garage with spacious family room and open kitchen. Formal dining room w/wood floor, beautiful porcelain tile throughout w/Silestone in master bathroom & kitchen! Stainless steel cooktop, dishwasher, oven, and microwave included. Also includes beautiful 8' doors throughout, & a covered patio!!
Investor Tools
$575,000
Estimated Property Value
$355,507Estimated Mortgage Balance
$219,493Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$630/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,682
$561,130
2025
$76,298
$484,832
$561,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,682
$561,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$396,150
No
First
Feb 8, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$355,507
$219,493
38%
62%
$2,376/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$3,576/mo
$-1,276/mo
4.8%
