$314,000
NAL Estimated Property Value7207 Hazel Creek Circle, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size7,924 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1242340040017
Lot Number17
SubdivisionSheffield Estates
Land UseResidential
Legal DescriptionLT 17 BLK 4 SHEFFIELD ESTATES SEC 3
Census Tract541206
Assessed Land Value$60,137
Assessed Improvement Value$248,704
Assessment Year2025
About this property
This Houston two-story home offers a two-car garage.
Investor Tools
$314,000
Estimated Property Value
$209,665Estimated Mortgage Balance
$104,335Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$288/month
$625/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,884
$308,841
2025
$60,137
$248,704
$308,841
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,884
$308,841
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$225,000
No
First
Sep 23, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,665
$104,335
33%
67%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$1,974/mo
+$666/mo
10.1%
