$208,400
NAL Estimated Property Value4146 Heritagestone Dr, Houston, TX, 77066
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size4,408 sqft
Building Information
Year Built2006
Garage Spaces1
Land Information
APN1279830010024
Lot Number24
SubdivisionTimber Meadow
Land UseResidential
Legal DescriptionLT 24 BLK 1 TIMBER MEADOW SEC 2
Census Tract551000
Assessed Land Value$35,280
Assessed Improvement Value$173,120
Assessment Year2025
Investor Tools
$208,400
Estimated Property Value
$135,042Estimated Mortgage Balance
$73,358Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,250 /month
Positive
Cash Flow Estimate:
$417 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$370/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,755
$208,400
2025
$35,280
$173,120
$208,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,755
$208,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Golden Key Realty & Mortgage Svcs Llc
Conventional
$152,000
No
First
Aug 17, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,042
$73,358
35%
65%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,900/mo
$1,282/mo
+$618/mo
10.9%
