$316,000
22631 August Crow Drive, Hockley, TX, 77447
Pending
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringEngineered Wood, Tile
Exterior
Lot Size11,243 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1355480070028
Lot Number28
Land UseResidential
Legal DescriptionLT 28 BLK 7 BAUER LANDING SEC 1
Census Tract556000
Assessed Land Value$58,066
Assessed Improvement Value$258,273
Assessment Year2025
About this property
4 bed, 2.5 bath two-story home with open layout, spacious kitchen, large primary suite, covered patio, and oversized backyard. Convenient access to Hwy 290, shopping, dining, and schools.
Investor Tools
$360,652Estimated Mortgage Balance
$316,339Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,898 /month
Positive
Cash Flow Estimate:
$633 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$293/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,938
$316,339
2025
$58,066
$258,273
$316,339
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,938
$316,339
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Va
$372,300
Yes
First
Sep 19, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$360,652
N/A
0%
114%
$2,233/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$2,708/mo
$-208/mo
9.5%
