$265,000
NAL Estimated Property Value714 Heatherton Hill Ln, Houston, TX, 77047
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size4,713 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1250530020007
Lot Number7
SubdivisionRegal Oaks
Land UseResidential
Legal DescriptionLT 7 BLK 2 REGAL OAKS SEC 1
Census Tract330901
Assessed Land Value$50,962
Assessed Improvement Value$193,164
Assessment Year2025
About this property
Newly remodeled two-story home featuring four spacious bedrooms and two full and a half bathroom. This home also features a cozy kitchen with ample counter space for cooking with a breakfast area, formal dining and living rooms as well as a family room. There is a game room upstairs, all bedrooms have ceiling fan. Roof, appliances, 2-inch blinds and carpet are all one year old, call your agent today to schedule a viewing.
Investor Tools
$265,000
Estimated Property Value
$198,230Estimated Mortgage Balance
$66,770Estimated Equity
23% 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
$192/month
$436/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$974
$244,126
2025
$50,962
$193,164
$244,126
No
Tax History
Year
Tax Paid
Assessed Value
2024
$974
$244,126
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$208,000
No
First
Oct 18, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,230
$61,770
23%
75%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,684/mo
+$906/mo
11.7%
