$357,262
NAL Estimated Property Value31214 Kailua Dr, Hockley, TX, 77447
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,200 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1376740070002
Lot Number2
Land UseResidential
Legal DescriptionLT 2 BLK 2 STONE CREEK RANCH SEC 9 R/P
Census Tract543005
Assessed Land Value$66,744
Assessed Improvement Value$290,518
Assessment Year2025
Investor Tools
$357,262
Estimated Property Value
$276,899Estimated Mortgage Balance
$80,363Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,144 /month
Positive
Cash Flow Estimate:
$715 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
$950/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,797
$357,262
2025
$66,744
$290,518
$357,262
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,797
$357,262
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nfm Inc
Conventional
$305,550
No
First
Jun 18, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,899
$80,363
22%
78%
$1,832/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$2,782/mo
$-282/mo
8.4%
