$247,000
NAL Estimated Property Value21226 Memorial Vista Dr, Houston, TX, 77073
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size5,044 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1472060040005
Lot Number5
Land UseResidential Single Family
Legal DescriptionLT 5 BLK 4 CYPRESS CREEK MEMORIAL HEIGHTS
Census Tract240802
Assessed Land Value$45,039
Assessed Improvement Value$183,307
Assessment Year2025
About this property
This spacious property offers a versatile layout perfect for showcasing stylish interior design. The generously sized master bedroom is ideal for comfortable living, while also accommodating guests. Situated on a desirable lot, the home boasts a covered patio for catering to outdoor cooking enthusiasts.
Investor Tools
$247,000
Estimated Property Value
$232,826Estimated Mortgage Balance
$14,174Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,482 /month
Positive
Cash Flow Estimate:
$494 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$121/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$219
$228,346
2025
$45,039
$183,307
$228,346
No
Tax History
Year
Tax Paid
Assessed Value
2024
$219
$228,346
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendlo Mortgage Llc
Fha
$240,345
Yes
First
Aug 9, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,826
$14,174
5%
94%
$1,441/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,916/mo
$-194/mo
8.4%
