$358,000
NAL Estimated Property Value14215 Islandwoods Drive, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size14,301 sqft
Building Information
Year Built1984
Garage Spaces3
Land Information
APN1153770010001
Lot Number1
SubdivisionHearthstone Green
Land UseResidential
Legal DescriptionLT 1 BLK 1 HEARTHSTONE GREEN SEC 4
Census Tract540901
Assessed Land Value$70,335
Assessed Improvement Value$280,075
Assessment Year2025
About this property
Beautiful home located on a large corner lot in the Hearthstone Green subdivision of northwest Houston. This property is located in the award winning Cypress Fairbanks ISD. Features include large living room with fireplace, private dining room, primary bedroom downstairs and 3 car detached garage. Upstairs includes 2 bedrooms, study and full bath. Recent updates include new roof, new flooring , granite, fresh paint inside, appliances, light fixtures and primary bath.
Investor Tools
$358,000
Estimated Property Value
$287,582Estimated Mortgage Balance
$70,418Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,279 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,665
$350,410
2025
$70,335
$280,075
$350,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,665
$350,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$290,541
Yes
First
Oct 27, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,582
$70,418
19%
80%
$1,742/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$2,222/mo
$-182/mo
6.8%
