$277,959
NAL Estimated Property Value24502 Osprey Point Dr, Hockley, TX, 77447
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size4,400 sqft
Building Information
Year Built2011
Garage Spaces1
Land Information
APN1288030030009
Lot Number9
SubdivisionCypresswood Trails
Land UseResidential
Legal DescriptionLT 9 BLK 3 CYPRESSWOOD TRAILS SEC 2
Census Tract556000
Assessed Land Value$39,820
Assessed Improvement Value$238,139
Assessment Year2025
About this property
Beautifully updated 4 bedroom 2.5 bath house, ready for your immediate move in! Open living w/ high ceilings throughout! Granite countertops in kitchen w/ SS appliances. Huge primary bedroom w/ 2 large his & hers closets. spacious secondary bedrooms. No rear neighbors. Easy access to 290 & 99. This is a must see!
Investor Tools
$277,959
Estimated Property Value
$251,392Estimated Mortgage Balance
$26,567Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,709 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$274/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,894
$277,959
2025
$39,820
$238,139
$277,959
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,894
$277,959
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$270,750
No
First
Jul 22, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,392
$26,567
9%
90%
$1,624/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$1,874/mo
+$626/mo
10.8%
