$685,000
4222 Drake Street, Houston, TX, 77005
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Refrigerator Included, Washer Included, Convection Oven, Microwave, Gas Cooktop, Dishwasher
FlooringEngineered Wood, Tile
Exterior
Lot Size2,500 sqft
Building Information
Year Built2012
Garage Spaces2
Land Information
APN1335430010001
Lot Number1
Land UseResidential
Legal DescriptionLT 1 BLK 1 ROC HOMES SINGLE FAMILY ON DRAKE
Census Tract411801
Assessed Land Value$250,000
Assessed Improvement Value$415,953
Assessment Year2025
About this property
Gracefully appointed home in wonderful West University location. Special features include granite counters, engineered wood floors throughout, plantation shutters, high ceilings, crown molding, and Lux turf in the backyard. Close to shopping, restaurants and parks. Zoned to great schools. Beautiful tree-lined street.
Investor Tools
$494,914Estimated Mortgage Balance
$230,086Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,350 /month
Positive
Cash Flow Estimate:
$1,450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$824/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,259
$665,953
2025
$250,000
$415,953
$665,953
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,259
$665,953
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nbkc Bank
Conventional
$548,250
No
First
May 21, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$494,914
$230,086
31%
68%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,288/mo
$-708/mo
4.3%
