$198,000
NAL Estimated Property Value5831 Pershing St, Houston, TX, 77033
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,612 sqft
Building Information
Year Built1947
Stories1
Land Information
APN0761540490035
Lot Number35
SubdivisionSouthcrest
Land UseResidential
Legal DescriptionLT 35 BLK 38 SOUTHCREST SEC 5
Census Tract332200
Assessed Land Value$72,683
Assessed Improvement Value$60,203
Assessment Year2025
About this property
This is a 4-2-0 with great bones, cosmetic repairs are required.
Investor Tools
$198,000
Estimated Property Value
$177,674Estimated Mortgage Balance
$20,326Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,188 /month
Positive
Cash Flow Estimate:
$396 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$339/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,077
$132,886
2025
$72,683
$60,203
$132,886
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,077
$132,886
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$184,000
No
First
Jun 14, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,674
$4,326
2%
90%
$1,104/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,104/mo
+$618/mo
10.4%
