$265,000
NAL Estimated Property Value4510 Hickory Downs Dr, Houston, TX, 77084
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Range, Dishwasher
Exterior
Lot Size8,394 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1068420000020
Lot Number20
SubdivisionBear Creek Village
Land UseResidential
Legal DescriptionLT 20 BLK 5 BEAR CREEK VILLAGE SEC 1
Census Tract540502
Assessed Land Value$53,885
Assessed Improvement Value$203,672
Assessment Year2025
About this property
3/2/2 located in desirable Katy ISD school district, on a spacious lot with gorgeous oak trees. Granite counter tops, stainless appliances, tile back splash in kitchen & ceramic wood inspired floors throughout main living areas, bath & kitchen. HUGE backyard. Conveniently located minutes away from Hwy 6, close to shopping & eateries.
Investor Tools
$265,000
Estimated Property Value
$205,856Estimated Mortgage Balance
$59,144Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$388/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,330
$257,557
2025
$53,885
$203,672
$257,557
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,330
$257,557
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$227,156
Yes
First
Jun 30, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,856
$60,144
22%
78%
$1,362/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,862/mo
+$178/mo
9.2%
