NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$539,000

NAL Estimated Property Value

1303 Heathwood Dr, Houston, TX, 77077

Off Market

4 Beds

3 Bath

2,778 Sq Ft

Single Family Residence

$188.98 / sqft

Built in 1976

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Double Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringCarpet, Tile, Wood

Exterior

Private Pool

Lot Size9,840 sqft

Building Information

Year Built1976

Stories2

Garage Spaces2

Land Information

APN1062780000001

Lot Number1

SubdivisionCountry Village R/P

Land UseResidential

Legal DescriptionLT 1 BLK 4 COUNTRY VILLAGE SEC 1 R/P

Census Tract451200

Assessed Land Value$111,840

Assessed Improvement Value$398,263

Assessment Year2025

About this property

This charming 4 bedroom home with pool and 3 car garage is located on an oversized corner lot. The kitchen features tile floors, granite counters with tile backsplash, gas cooktop 2021, double ovens, eat-in breakfast bar, double basin sink, pantry and plenty of cabinet space. The den is light and bright with beautiful engineered wood floors, gaslog fireplace, tray ceilings, built-in cabinets. The spacious master and secondary bedrooms are located on the second floor with carpet. The master bathroom has been updated with tile floors, granite counters and a standing shower with tile surround and seamless glass door. The second full bathroom has granite counters, double sinks and a tub+shower duo. The serene backyard has a private pool perfect for relaxing by during Houston's HOT summers! Other features include pool plaster 2022, whole home generator 2022, water heater 2018, driveway replaced 2017, radiant barrier roof, front door refinished and so much more. Home has never flooded.

Investor Tools

$539,000

Estimated Property Value

$463,136Estimated Mortgage Balance

$75,864Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,234 /month

Positive

Cash Flow Estimate:

$1,078 /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

$1,130/month

$820/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,864

$510,103

2025

$111,840

$398,263

$510,103

Tax History

Year

Tax Paid

Assessed Value

2024

$10,864

$510,103

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Usaa Fsb

Conventional

$491,790

First

Mar 13, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$463,136

$76,864

14%

86%

$2,949/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$3,769/mo

$-889/mo

6.4%

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