$251,000
NAL Estimated Property Value501 Heather Gate Ln, Crosby, TX, 77532
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Electric Range
Building Information
Year Built2017
Land Information
APN6000003022258
Land UseResidential
Legal Description2017 FLEETWOOD 32X52 HUD# PFS1179752 SERIAL# FLE240TX1639035A NON LEASE LAND
Census Tract251903
Assessed Improvement Value$65,399
Assessment Year2025
About this property
4/2 corner lot with a 4-car carport including a RV hook-up. Fully furnished and move in ready!! This includes furniture, pictures, mirrors, appliances, fridge, washer & dryer, deep freeze, dining room table and much more! Two 20x8 Conex storage containers. Walk-in closets and walk in pantry. Above ground pool ready along with pool equipment. The previous pool was 18 ft. Metal privacy fence and gate. The master bath has double sinks and bath with a separate shower.
Investor Tools
$251,000
Estimated Property Value
$142,579Estimated Mortgage Balance
$108,421Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$107/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$25
$65,399
2025
N/A
$65,399
$65,399
No
Tax History
Year
Tax Paid
Assessed Value
2024
$25
$65,399
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$143,200
No
First
Feb 11, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,579
$75,421
34%
57%
$859/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$859/mo
+$863/mo
8.2%
