$250,266
NAL Estimated Property Value17230 Heritage Bay Dr, Webster, TX, 77598
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Refrigerator
FlooringTile
Exterior
Lot Size7,475 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1075520000022
Lot Number22
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 22 BLK 1 HERITAGE PARK SEC 1
Census Tract350801
Assessed Land Value$66,344
Assessed Improvement Value$183,922
Assessment Year2025
About this property
Cute 3 bedroom and 2 bathroom house located minutes from Baybrook Mall. Tile floors throughout home. Gas appliances. Shed in back yard. Pre-listing inspection done. This will sell fast! No Flooding in house during Harvey. ...book your showing today!
Investor Tools
$250,266
Estimated Property Value
$167,661Estimated Mortgage Balance
$82,605Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,502 /month
Positive
Cash Flow Estimate:
$501 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$198/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,120
$250,266
2025
$66,344
$183,922
$250,266
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,120
$250,266
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$184,300
No
First
Aug 6, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,661
$82,605
33%
67%
$1,105/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,285/mo
+$655/mo
9.3%
