$273,000
NAL Estimated Property Value17602 Heritage Bay Dr, Webster, TX, 77598
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,475 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1087190000013
Lot Number13
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 13 BLK 6 HERITAGE PARK SEC 3
Census Tract350803
Assessed Land Value$66,344
Assessed Improvement Value$191,026
Assessment Year2025
About this property
3/2/2 for lease! Zoned to Clear Creek ISD. Large living room, beautiful light wood laminate floors. Nice sized kitchen with lots of cabinet and counter space. Large oversized backyard, no back neighbors. Tour today!! Available for move-in mid-March.
Investor Tools
$273,000
Estimated Property Value
$278,838Estimated Mortgage Balance
$273,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$242/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,542
$257,370
2025
$66,344
$191,026
$257,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,542
$257,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$270,019
Yes
First
Mar 31, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,838
N/A
0%
102%
$1,677/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,677/mo
+$263/mo
8.5%
