$322,000
NAL Estimated Property Value31302 White Cypress Lane, Hockley, TX, 77447
$325,331 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Oven, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile
Exterior
Lot Size7,270 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN1374300040009
Lot Number9
Land UseResidential
Legal DescriptionLT 9 BLK 4 DELLROSE SEC 3
Census Tract556000
Assessed Land Value$65,138
Assessed Improvement Value$251,807
Assessment Year2025
About this property
A must see, lightly lived in Beazer Home! This home is featured on a corner lot in the beautiful Dellrose neighborhood. From the like new living conditions, added water softener, and the Energy Star Rated upgrades this home has all of the wonderful features of a new build! The office/study located downstairs in the front of the home allows for a perfect " work from home" environment, and the game room upstairs allows for a secondary living space for some peace and quiet! All info per seller
Investor Tools
$322,000
Estimated Property Value
$270,215Estimated Mortgage Balance
$51,785Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$325,330
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$317/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,196
$316,945
2025
$65,138
$251,807
$316,945
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,196
$316,945
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$291,550
No
First
Jun 29, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,215
$51,785
16%
84%
$1,748/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$2,748/mo
$-808/mo
7.2%
