$194,000
NAL Estimated Property Value5830 Black Gum Dr, Houston, TX, 77092
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,697 sqft
Building Information
Year Built1961
Garage Spaces1
Land Information
APN0891080000011
Lot Number11
SubdivisionCole Creek Manor
Land UseResidential
Legal DescriptionLT 11 BLK 5 COLE CREEK MANOR SEC 1
Census Tract532302
Assessed Land Value$71,330
Assessed Improvement Value$108,059
Assessment Year2025
About this property
Great opportunity to update this 3 bed 1 bath home in a great neighborhood! New HVAC and ducts! Convert the garage and the house would have 1356 SF (per HCAD). Schedule your showing today!
Investor Tools
$194,000
Estimated Property Value
$91,146Estimated Mortgage Balance
$102,854Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,164 /month
Positive
Cash Flow Estimate:
$388 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$246/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,979
$179,389
2025
$71,330
$108,059
$179,389
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,979
$179,389
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Conventional
$100,000
No
First
Sep 24, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,146
$112,854
55%
47%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$800/mo
+$922/mo
10.7%
