$249,000
NAL Estimated Property Value14862 Beaconsfield Dr, Houston, TX, 77015
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
FlooringCarpet, Tile
Exterior
Lot Size7,588 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1078100000001
Lot Number1
SubdivisionSterling Green
Land UseResidential
Legal DescriptionLT 1 BLK 5 STERLING GREEN SEC 1 R/P B
Census Tract252304
Assessed Land Value$41,881
Assessed Improvement Value$188,401
Assessment Year2025
About this property
Well-priced, one story home in Sterling Green ready for more memories to be made in! Extremely well-kept, open concept living with plenty of space for entertainment. Kitchen is light and bright with white cabinets and chic white subway tile backsplash with stainless steel. Double sinks with updated mirrors are in the master bathroom to have individual space. Beautiful and clean landscaping in the front yard along the long driveway, perfect for guest parking. Low annual HOA fees!
Investor Tools
$249,000
Estimated Property Value
$157,060Estimated Mortgage Balance
$91,940Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$271/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,011
$230,282
2025
$41,881
$188,401
$230,282
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,011
$230,282
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$172,318
Yes
First
Sep 24, 2021
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,060
$91,940
36%
63%
$1,034/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,294/mo
+$428/mo
8.3%
