$240,000
5935 Beaconridge Drive, Houston, TX, 77053
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Free-Standing Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size4,386 sqft
Building Information
Year Built1999
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2175-02-020-0740-907
Lot Number74
SubdivisionBriar Villa Sec 2
Land UseResidential
Legal DescriptionBRIAR VILLA SEC 2, BLOCK 20, LOT 74
Census Tract670202
Assessed Land Value$32,500
Assessed Improvement Value$229,600
Assessment Year2026
About this property
THIS IS A 4 BEDROOM, 2 1/2 BATH, 2 CAR GARAGE HOME. DO NOT WALK PROPERTY OR KNOCK-ON DOOR WITHOUT APPOINTMENT. TENANT OCCUPIED.
Investor Tools
$41,284Estimated Mortgage Balance
$220,816Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,573 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
$245/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,551
$262,100
2026
$32,500
$229,600
$262,100
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,551
$262,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$59,100
No
First
Jul 30, 2013
Aug 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$41,284
$220,816
84%
16%
$355/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,840/mo
$600/mo
+$2,240/mo
13.0%
