Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Main property image
Days25Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$195,000

$210,000

822 N Vista Dr, Houston, TX, 77073

On MarketInfo
Price DropInfo
Beds3 Beds
Baths2 Bath
Baths1,905 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$102.36 / sqft
Year BuiltBuilt in 2000

Property Lead Type:

Deal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesGas Oven, Gas Cooktop, Dishwasher
FlooringCarpet, Vinyl

Exterior

Lot Size6,299 sqft

Building Information

Year Built2000
Garage Spaces2

Land Information

APN1173120110008
Lot Number8
SubdivisionWillow West
Land UseResidential
Legal DescriptionLT 8 BLK 11 WILLOW WEST SEC 2
Census Tract240704
Assessed Land Value$41,580
Assessed Improvement Value$209,154
Assessment Year2025

About this property

This one-story 3-bedroom, 2-bath home offers real potential for the right buyer. The open floor plan gives you room to reimagine the space, and the gaslog fireplace adds a cozy focal point to the living area. Easy freeway access puts commuting and errands within quick reach. The home hasn't been updated, so bring your vision (and your contractor) — this is a straightforward opportunity to build equity through renovation, whether you're searching for an affordable starter home or your next project

Investor Tools

Property Icon
$274,000
Estimated Property Value
$93,200Estimated Mortgage Balance
$204,280Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month

Interested in this property?

Jimmy Simien

Simien Properties

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$281/month
$455/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,996
$250,734
2025
$41,580
$209,154
$250,734
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,996
$250,734

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Conventional
$93,200
No
First
Jan 7, 2015
Feb 2045

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$69,720
$204,280
74%
25%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$455/mo
+$1,267/mo
7.5%

Learn About the Market: Opportunity in Houston

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.2%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$261,700

Unemployment Rate

Unemployment Rate

4.10%

Price Trend

Price Trend

~2–4% YoY growth

New Permits

New Permits

~6,800 units

City: Houston

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

822 N Vista Dr | Property Details | No Agent List