$273,344
NAL Estimated Property Value12006 Hadley Falls Ct, Houston, TX, 77067
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,799 sqft
Building Information
Year Built1996
Garage Spaces2
Land Information
APN1154170040128
Lot Number128
SubdivisionHeritage Village
Land UseResidential
Legal DescriptionLT 128 BLK 4 HERITAGE VILLAGE SEC 1
Census Tract550601
Assessed Land Value$47,304
Assessed Improvement Value$226,040
Assessment Year2025
About this property
Charming 1 story home have all for your luxury enjoyable. Great location, quick and easy to commute to all amenities such as Restaurants, Church, Schools, Shopping center, Mall and more. Gorgeous and lots of upgrades. Protective Steel door with keyless pad at front and back. Custom Design entire home. Upgrades Shutters on all Windows. Stainless Steel, good qualities Appliances include Washer, Dryer. Back yard has Flex/exercise room with mirrors and air conditioner. Planter box. Separate Pets area fenced. You will love it.
Investor Tools
$273,344
Estimated Property Value
$244,008Estimated Mortgage Balance
$29,717Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$311/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,360
$273,344
2025
$47,304
$226,040
$273,344
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,360
$273,344
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$250,305
Yes
First
Nov 1, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,008
$29,336
10%
89%
$1,501/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,921/mo
$-199/mo
7.6%
