$459,598
NAL Estimated Property Value2202 Hoskins Dr, Houston, TX, 77080
$597,477 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size4,208 sqft
Building Information
Year Built2024
Garage Spaces1
Land Information
APN1470820010003
Lot Number3
Land UseResidential Single Family
Legal DescriptionLT 3 BLK 1 LA FORTALEZA VILLAGE
Census Tract521300
Assessed Land Value$148,527
Assessed Improvement Value$311,071
Assessment Year2025
About this property
great home option . corner lot. new construction around.
Investor Tools
$459,598
Estimated Property Value
$164,657Estimated Mortgage Balance
$294,941Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$597,477
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,300 /month
Positive
Cash Flow Estimate:
$1,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$331/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,675
$459,598
2025
$148,527
$311,071
$459,598
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,675
$459,598
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Commercial
$200,000
No
First
Oct 13, 2017
Nov 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,657
$294,941
64%
36%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,200/mo
+$522/mo
4.5%
