1view

Owner Contacts

$966,000

NAL Estimated Property Value

4806 Hazelton St, Houston, TX, 77035

Off Market

4 Beds

4 Bath

4,086 Sq Ft

$223.91 / sqft

Built in 2018

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

Exterior

Lot Size8,398 sqft

Building Information

Year Built2017

Stories1

Garage Spaces2

Land Information

APN0802490000026

Lot Number26

SubdivisionWillow Bend

Land UseResidential

Legal DescriptionLT 26 BLK 1 WILLOW BEND

Census Tract420300

Assessed Land Value$210,000

Assessed Improvement Value$756,000

Assessment Year2025

About this property

Built in 2018, this NEVER FLOODED Willow Bend home is sure to impress. The personal home of a custom builder, each detail was considered for comfort and convenience. With 4/5 bedrooms and 4 full bathrooms, you'll enjoy the open living concept, spacious primary suite, covered outdoor patio, and no back neighbors. Other features include full-yard irrigation and drainage system, custom cabinets with soft-close drawers and doors, A/V system with first-floor and game room speakers, private outdoor shower, hidden cabinet dog door, primary closet/utility laundry shoot, game room with gymnasium flooring for noise control, outdoor summer kitchen with sink, patio heaters, and indoor/outdoor fireplace. Freshly painted and priced below the 2021 HCAD Tax Valuation with NO HOA.

Investor Tools

$966,000

Estimated Property Value

$745,679Estimated Mortgage Balance

$220,321Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,796 /month

Positive

Cash Flow Estimate:

$1,932 /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

$1,832/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,154

$966,000

2025

$210,000

$756,000

$966,000

Tax History

Year

Tax Paid

Assessed Value

2024

$17,154

$966,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Swbc Mortgage Corp

Conventional

$726,000

First

Oct 28, 2021

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$745,679

$220,321

22%

77%

$4,897/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,226/mo

$4,897/mo

$-2,671/mo

2.8%

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