$275,000
8003 Daylilly Creek Dr, Houston, TX, 77083
Under Contract
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size4,478 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1265250020004
Lot Number4
SubdivisionBeechnut Landing R/P
Land UseResidential
Legal DescriptionLT 4 BLK 2 BEECHNUT LANDING SEC 2 R/P
Census Tract452701
Assessed Land Value$59,346
Assessed Improvement Value$266,846
Assessment Year2025
About this property
This inviting 4-bedroom, 2.5-bath home combines generous living space with a layout designed for comfort and easy entertaining. Located in a sought-after community, the interior features an airy open-concept design filled with natural light and versatile living areas. Out back, you’ll find an oversized yard with endless possibilities—whether you envision outdoor gatherings, a play space, a garden retreat, or your own private escape. Sold as-is, this property presents a great opportunity to add your style and make the home truly your own.
Investor Tools
$230,772Estimated Mortgage Balance
$95,420Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,957 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$207
$326,192
2025
$59,346
$266,846
$326,192
No
Tax History
Year
Tax Paid
Assessed Value
2024
$207
$326,192
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Department Of Housing & Urban Dev
Fha
$42,964
Yes
First
Dec 1, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,772
$95,420
29%
71%
$1,454/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,054/mo
$-332/mo
6.3%
