$188,000
NAL Estimated Property Value5934 Beaconridge Dr, Houston, TX, 77053
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Range
Exterior
Lot Size4,393 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces1
Land Information
APN2175-02-022-0140-907
Lot Number14
SubdivisionBriar Villa Sec 2
Land UseResidential
Legal DescriptionBRIAR VILLA SEC 2, BLOCK 22, LOT 14
Census Tract670202
Assessed Land Value$32,500
Assessed Improvement Value$138,377
Assessment Year2025
About this property
This charming home is perfect for a first-time buyer and has been beautifully updated with new touches throughout. Recent improvements include a new roof, new flooring, updated light fixtures, ceiling fans, and mirrors. The cozy fireplace and lovely bay windows in the kitchen add character and warmth. This home is quaint, welcoming, and truly move-in ready—you won’t be disappointed.
Investor Tools
$188,000
Estimated Property Value
$79,760Estimated Mortgage Balance
$108,240Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,139 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
$242/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,527
$170,877
2025
$32,500
$138,377
$170,877
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,527
$170,877
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Taylor Bean & Whitaker Mortgage Corp
Credit Line (Revolving) / Heloc
$66,400
No
First
Jul 9, 2007
Aug 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,760
$108,240
57%
42%
$785/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,910/mo
$1,027/mo
+$883/mo
12.2%
