$2,500
10415 Hadley Park Trl, Houston, TX, 77051
On Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size3,241 sqft
Building Information
Year Built2024
Garage Spaces1
Land Information
APN1464170010042
Lot Number42
Land UseResidential
Legal DescriptionLT 42 BLK 1 GRAND WEST SEC 1
Census Tract331300
Assessed Land Value$45,360
Assessed Improvement Value$268,890
Assessment Year2025
About this property
The Cypress is a spacious 4-bedroom, 2.5-bath, two-story home with an open-concept living, dining, and kitchen area featuring granite countertops, stainless steel appliances, a large island, and walk-in pantry. Upstairs includes the primary suite, three secondary bedrooms, and laundry room. Enjoy a covered patio with an outdoor grill, plus included living room couch, security cameras, and smart-home control panel.
Investor Tools
$293,541Estimated Mortgage Balance
$28,296Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$152/month
$1,350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$228
$314,250
2025
$45,360
$268,890
$314,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$228
$314,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$300,647
No
First
Jan 27, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,541
$20,709
6%
92%
$1,803/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$3,153/mo
$-927/mo
8.3%
