$164,000
NAL Estimated Property Value5874 Thrush Dr, Houston, TX, 77033
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,579 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0870630000019
Lot Number19
SubdivisionEdgewood Terrace
Land UseResidential
Legal DescriptionLT 19 BLK 12 EDGEWOOD TERRACE SEC 2
Census Tract332400
Assessed Land Value$70,405
Assessed Improvement Value$86,952
Assessment Year2025
About this property
Investor Special – Priced to Sell! Don’t miss this incredible opportunity to add value and build equity. This property is priced to sell and offers endless potential for investors, flippers, or buyers looking for their next renovation project. With solid bones and plenty of room for improvements, this home is the perfect fix-and-flip or rental investment. Conveniently located with easy access to major highways, shopping, and local amenities. Bring your vision and transform this property into something special. Opportunities like this don’t last long!
Investor Tools
$164,000
Estimated Property Value
$91,582Estimated Mortgage Balance
$72,418Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$984 /month
Positive
Cash Flow Estimate:
$328 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,123
$157,357
2025
$70,405
$86,952
$157,357
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,123
$157,357
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
N/A
Va
$115,000
Yes
First
Oct 28, 2016
Nov 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,582
$72,418
44%
56%
$690/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$690/mo
+$1,032/mo
12.6%
