$431,000
NAL Estimated Property Value2150 Heather Green Drive, Houston, TX, 77062
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,361 sqft
Building Information
Year Built1986
Garage Spaces2
Land Information
APN1162510040006
Lot Number6
SubdivisionBay Forest
Land UseResidential
Legal DescriptionLT 6 BLK 4 BAY FOREST SEC 1 R/P
Census Tract340400
Assessed Land Value$76,806
Assessed Improvement Value$308,408
Assessment Year2025
About this property
Stately Style Home in the Beautiful Wooded Bay Forest Subdivision. Gourmet Kitchen opens into the Breakfast room with Gorgeous Granite on the Kitchen and Wet Bar countertops. Classic White Wood Built Ins and Paneling in the Family room with a Cozy Fireplace. Well maintained and landscaped Front yard with a Substantially sized back yard. Outside Painted Fall 2021 per Seller. You don't want to miss seeing this Beauty!!!
Investor Tools
$431,000
Estimated Property Value
$307,705Estimated Mortgage Balance
$123,295Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$476/month
$720/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,554
$385,214
2025
$76,806
$308,408
$385,214
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,554
$385,214
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advancial Fcu
Conventional
$332,000
No
First
Jun 7, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,705
$123,295
28%
71%
$1,991/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,711/mo
$-485/mo
6.2%
