$393,501
NAL Estimated Property Value2115 Hickory Creek Dr, Houston, TX, 77339
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,799 sqft
Building Information
Year Built1973
Stories1
Garage Spaces2
Land Information
APN1055980000015
Lot Number15
SubdivisionTrailwood Village
Land UseResidential
Legal DescriptionLT 15 BLK 17 TRAILWOOD VILLAGE SEC 2 R/P
Census Tract251100
Assessed Land Value$77,760
Assessed Improvement Value$315,741
Assessment Year2025
About this property
Estate sale nice 3 bedroom 2.5 baths, game room, 2 car garage, nice updates throughout the home, cathedral ceilings, patio area with fenced yard and large mature trees.
Investor Tools
$393,501
Estimated Property Value
$233,597Estimated Mortgage Balance
$159,904Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,361 /month
Positive
Cash Flow Estimate:
$787 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$534/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,442
$393,501
2025
$77,760
$315,741
$393,501
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,442
$393,501
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Conventional
$240,000
No
First
Nov 20, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,597
$197,403
45%
59%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$1,889/mo
+$181/mo
6.3%
