$160,000
400 Hickory Street, Cleveland, TX, 77328
Pending
Highlights
Interior
Building Information
Year Built1979
Stories1
Roof Type158
Garage Spaces2
Land Information
APN34354
Lot Number5.5
SubdivisionPraytor
Land UseResidential
Legal DescriptionPRAYTOR, BLOCK 1, LOT 5.5, HICKORY HILL TOWNHOUSE ADDN HICKORY HILL TOWNHOUSE ADDN
Census Tract790500
Assessed Land Value$20,000
Assessed Improvement Value$142,410
Assessment Year2025
About this property
Located in Cleveland Texas, these 3 lots offer endless potential for residential or commercial development. With HWY frontage road access and city water/sewer utilities, the large corner lot is perfect for a build-to-suit project. Just 30 miles from Houston, the commute is a breeze for morning traffic.
Investor Tools
$84,744Estimated Mortgage Balance
$77,666Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$974 /month
Positive
Cash Flow Estimate:
$325 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$178/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,320
$162,410
2025
$20,000
$142,410
$162,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,320
$162,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Conventional
$95,000
No
First
Oct 23, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$84,744
$77,666
47%
52%
$570/mo
