$353,185
NAL Estimated Property Value5838 Spruce Forest Dr, Houston, TX, 77092
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size7,148 sqft
Building Information
Year Built1965
Stories1
Garage Spaces1
Land Information
APN0965620000086
Lot Number86
SubdivisionForest West
Land UseResidential
Legal DescriptionLT 86 BLK 4 FOREST WEST SEC 1
Census Tract532101
Assessed Land Value$121,550
Assessed Improvement Value$231,635
Assessment Year2025
About this property
Fantastic home in sought after Houston location. Home was just updated in December, 2022 including: Exterior freshly painted. Fully equipped eat-in kitchen includes white cabinets, breakfast bar and generous counter space. Step inside this beautiful interior with neutral floors, plenty of natural light and neutral palette. The primary bedroom features plush carpet, a spacious closet and a private bathroom with dual sinks. Head to the backyard for the perfect private area to enjoy the outdoors. A must see!
Investor Tools
$353,185
Estimated Property Value
$254,520Estimated Mortgage Balance
$98,665Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,119 /month
Positive
Cash Flow Estimate:
$706 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$644/month
$197/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,959
$353,185
2025
$121,550
$231,635
$353,185
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,959
$353,185
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Conventional
$269,800
No
First
Apr 24, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,520
$98,665
27%
72%
$1,618/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,815/mo
$-93/mo
5.9%
