$439,000
NAL Estimated Property Value2206 Hialeah Dr, Houston, TX, 77018
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,948 sqft
Building Information
Year Built1953
Stories1
Garage Spaces4
Land Information
APN0731000910018
Lot Number18
SubdivisionOak Forest
Land UseResidential
Legal DescriptionLT 18 BLK 14 OAK FOREST SEC 13
Census Tract531200
Assessed Land Value$372,028
Assessed Improvement Value$57,794
Assessment Year2025
About this property
Beautiful, open and updated home in desired Oak Forest! Owners have taken great pride in this lovely home and it is ready for the new owners. They have painted the exterior brick, landscaped, updated bathroom and kitchen. The oversized detached garage is a rare find in the area and is sure to appeal to anybody that needs a workspace or a workout room. There are commercial french drains installed many years ago and no flooding issues.
Investor Tools
$439,000
Estimated Property Value
$270,286Estimated Mortgage Balance
$168,714Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,634 /month
Positive
Cash Flow Estimate:
$878 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$672/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,868
$429,822
2025
$372,028
$57,794
$429,822
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,868
$429,822
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Western Mortgage Corp
Conventional
$300,000
No
First
Mar 16, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,286
$198,714
42%
62%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,799/mo
$-77/mo
4.7%
