B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$460,000

NAL Estimated Property Value

1127 Hempstead Villa Lane, Houston, TX, 77008

Off Market

3 Beds

3 Bath

2,296 Sq Ft

Single Family Residence

$152.4 / sqft

Built in 2008

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher

Exterior

Lot Size2,905 sqft

Building Information

Year Built2008

Garage Spaces2

Land Information

APN1289520010030

Lot Number30

SubdivisionVillas On Hempstead Amend

Land UseResidential

Legal DescriptionLT 30 BLK 1 VILLAS ON HEMPSTEAD AMEND

Census Tract511001

Assessed Land Value$160,475

Assessed Improvement Value$278,677

Assessment Year2025

About this property

Amazing value for inside loop 610 gated community in the Timbegrove/Lazybrook area. Compare active listings within a 1 mile radius of this property with similar size yard. Pet lovers dream with large fenced in backyard and newly stained fence. Large 2-story single family detached w/ master down. Spacious plan offers large master bedroom suite, master bath whirlpool tub, separate glassed in shower w/bench, huge master closet, covered patio off master & office on the 1st floor. Large living room w/french doors opening to retractable covered balcony, large kitchen & dining area. Recent improvements : • A/C evaporator coil • Carpet with extra thick, pet-proof padding • Delta voice activated pull-down kitchen faucet with on/off touch activation • Brand new microwave • Retractable 2nd floor balcony awning overlooking trees and backyard • Fresh coat of exterior paint • 4 exterior security cameras with DVR. GATE CODE FOR OPEN HOUSE IS 05264.

Investor Tools

$460,000

Estimated Property Value

$251,562Estimated Mortgage Balance

$208,438Estimated Equity

45% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,760 /month

Positive

Cash Flow Estimate:

$920 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$910/month

$1,705/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,621

$439,152

2025

$160,475

$278,677

$439,152

Tax History

Year

Tax Paid

Assessed Value

2024

$8,621

$439,152

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$276,000

First

Sep 16, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$251,562

$208,438

45%

55%

$1,655/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,230/mo

$3,360/mo

$-1,130/mo

5.8%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area