Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$324,900

412 Neyland Street A, Houston, TX, 77022

$328,400 ARV

Off Market

3 Beds

3 Bath

1,550 Sq Ft

Single Family Residence

$209.61 / sqft

Built in 2023

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDisposal, Microwave, Dishwasher

Exterior

Lot Size2,100 sqft

Building Information

Year Built2022

Garage Spaces1

Land Information

APN1440880010001

Lot Number1

Land UseResidential

Legal DescriptionLT 1 BLK 1 NEYLAND VILLAS

Census Tract530400

Assessed Land Value$89,629

Assessed Improvement Value$235,271

Assessment Year2025

About this property

MOVE-IN READY! Welcome to Neyland Villas, a new community by Disama Group located in the heart of Independence Heights. This gorgeous 10-home gated community offers 2-story homes with the living area on the first floor, fenced backyards, and private driveways. Homes at Neyland Villas boast high end features including luxury vinyl throughout the living areas, upgraded quartz countertops in kitchen and bathrooms, modern hardware, stainless steel appliances, shaker cabinets with soft closed doors and drawers. Stop by for a visit and fall in love with everything Neyland Villas has to offer. Enjoy this gated community located just minutes away from Downtown. Easy access to I-10, 610 & 290. For GPS please use 412 Neyland St, Houston, Tx 77022. Photos from another community by the same builder, FINISHES & FLOOR PLAN WILL VARY! Ceiling fans are not included!

Investor Tools

$324,900

Estimated Property Value

$0Estimated Mortgage Balance

$22,058Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$328,400

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,949 /month

Positive

Cash Flow Estimate:

$650 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$587/month

$900/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,415

$324,900

2025

$89,629

$235,271

$324,900

Tax History

Year

Tax Paid

Assessed Value

2024

$5,415

$324,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Aml Funding Llc

Conventional

$315,153

First

Mar 1, 2024

Mar 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$302,842

$22,058

93%

$1,890/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,790/mo

$-1,068/mo

6.4%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area