$170,000
5817 Wayne St, Houston, TX, 77026
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesRefrigerator Included, Gas Oven, Free-Standing Range, Gas Range
FlooringTerrazzo, Wood
Exterior
Exterior FeaturesBack Green Space
Lot Size12,001 sqft
Building Information
Year Built1940
Stories1
Land Information
APN0651280480125
SubdivisionKashmere Gardens Extn
Land UseResidential
Legal DescriptionLT 1125 BLK 48 KASHMERE GARDENS EXTN
Census Tract230100
Assessed Land Value$64,320
Assessed Improvement Value$48,632
Assessment Year2025
About this property
Charming move-in ready 2-bedroom home featuring an open-concept living and dining area with beautiful wood flooring and a bright kitchen. Exterior highlights include an attached single carport plus a large 2 detached double carports in the huge backyard, surrounded by an expansive concrete pad with ample parking space. Enjoy an adjacent utility room with full washer and dryer connections, a generous, fenced backyard, and a private front electric gate for added convenience.
Investor Tools
$0Estimated Mortgage Balance
$137,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,020 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$227/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,036
$112,952
2025
$64,320
$48,632
$112,952
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,036
$112,952
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$137,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
11.4%
