$59,900
5618 Easthampton Dr Unit C, Houston, TX, 77039
$77,870 ARV
On Market
Just Added
Property Lead Type:
BankruptcyDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Electric Range
FlooringCarpet, Laminate
Exterior
Lot Size1,886 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1064520130003
SubdivisionPine Village North T/H
Land UseResidential
Legal DescriptionUNIT C BLK 13 PINE VILLAGE NORTH T/H SEC 3
Census Tract232100
Assessed Land Value$23,615
Assessed Improvement Value$84,354
Assessment Year2025
About this property
Investor opportunity in Pine Village North Townhomes! This townhome is ready for rehab and requires substantial repairs and updating throughout. Located in an established northeast Houston community with convenient access to major thoroughfares, shopping, schools, and employment centers. Property is being sold as-is and offers potential for renovation or use as a rental property. Call for details, today!
Investor Tools
$8,744Estimated Mortgage Balance
$99,225Estimated Equity
91% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$77,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$648 /month
Positive
Cash Flow Estimate:
$216 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$119/month
$167/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$894
$107,969
2025
$23,615
$84,354
$107,969
No
Tax History
Year
Tax Paid
Assessed Value
2024
$894
$107,969
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kiavi Funding Inc
Commercial
$9,400
No
First
Jan 12, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$8,744
$99,225
91%
8%
$57/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$224/mo
+$1,498/mo
19.1%
