$306,000
NAL Estimated Property Value15415 Swan Creek Dr, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,599 sqft
Building Information
Year Built1982
Stories2
Garage Spaces2
Land Information
APN1144320030035
Lot Number35
SubdivisionCopperfield Northmead Vlg 1
Land UseResidential
Legal DescriptionLT 35 BLK 3 COPPERFIELD NORTHMEAD VLG 1
Census Tract541005
Assessed Land Value$55,010
Assessed Improvement Value$192,815
Assessment Year2025
About this property
Investor Special! Well kept, original owner home but needs foundation work. Priced accordingly and for a quick close. Buyer to purchase new survey, if needed. Lots of value for the money in a highly desired area. Make your appointment to see it today!
Investor Tools
$306,000
Estimated Property Value
$205,878Estimated Mortgage Balance
$100,122Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,836 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$140/month
$675/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$144
$247,825
2025
$55,010
$192,815
$247,825
No
Tax History
Year
Tax Paid
Assessed Value
2024
$144
$247,825
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quanta Finance Llc
Building Or Construction Loan
$209,250
No
First
Jun 16, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,878
$100,122
32%
67%
$1,255/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$1,930/mo
+$710/mo
10.4%
