$224,686
NAL Estimated Property Value12019 Osage Park Dr, Houston, TX, 77065
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size6,299 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1142680050012
Lot Number12
SubdivisionHastings Green
Land UseResidential
Legal DescriptionLT 12 BLK 5 HASTINGS GREEN SEC 1
Census Tract552401
Assessed Land Value$58,275
Assessed Improvement Value$166,411
Assessment Year2025
About this property
This 3 bed, 2 bath home offers more than just good bones, it’s a blank canvas waiting for your personal touch. With spacious rooms, a flexible layout, and a solid foundation, it’s ideal for anyone ready to add style and value with simple cosmetic updates. Nestled in a highly desirable neighborhood, it provides quick access to Highway 290, FM 1960, and other major highways that make for easy commuting. Come see this home quick, it won’t last long!
Investor Tools
$224,686
Estimated Property Value
$214,107Estimated Mortgage Balance
$10,579Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,355 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$206/month
$560/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,345
$224,686
2025
$58,275
$166,411
$224,686
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,345
$224,686
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$216,310
No
First
Oct 27, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,107
$10,579
4%
95%
$1,297/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,857/mo
+$83/mo
10.4%
