$269,000
NAL Estimated Property Value21923 Breezy Cliff Dr, Hockley, TX, 77447
$304,071 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dryer, Washer, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size5,780 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1479040020022
Lot Number22
Land UseResidential Single Family
Legal DescriptionLT 22 BLK 2 CYPRESS GREEN SEC 8
Census Tract555600
Assessed Land Value$50,300
Assessed Improvement Value$83,059
Assessment Year2025
About this property
This NEW construction , never lived in awaits for you to call it home. This spacious 4 bedrooms 2 baths home bears a welcoming feeling. The open kitchen pours into the dinning and living room making it perfect for family and friends interactions. It has a split floor plan with the owner's ensuite tucked away from the other bedrooms. It has a spacious walk in closet. The home comes with Refrigerator, Washer and Dryer making it easy for you to settle in.
Investor Tools
$269,000
Estimated Property Value
$204,026Estimated Mortgage Balance
$64,974Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$304,070
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$274/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$133,359
2025
$50,300
$83,059
$133,359
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$133,359
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Focusone Mortgage Llc
Conventional
$208,000
No
First
Apr 17, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,026
$47,974
19%
76%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$1,248/mo
+$1,252/mo
11.2%
