$262,000
NAL Estimated Property Value9527-9529 Beckley St, Houston, TX, 77088
$340,600 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile, Vinyl Plank
Exterior
Lot Size2,339 sqft
Building Information
Year Built2024
Garage Spaces1
Land Information
APN1474490010004
Lot Number4
Land UseResidential Single Family
Legal DescriptionLT 4 BLK 1 HIGHLAND GARDEN PLACE
Census Tract533402
Assessed Land Value$52,182
Assessed Improvement Value$12,654
Assessment Year2025
About this property
Another new construction duplex development by Hillstone Homes features an open-concept living style. Stainless steel appliances, quartz countertops are among many other upgraded details. Each duplex is equipped with a private automatic driveway gate. No HOA. These beautifully designed duplex combine style, functionality, and affordability, providing the perfect investment at a price you’ll love. Don't miss out—call today for your private tour.
Investor Tools
$262,000
Estimated Property Value
$268,297Estimated Mortgage Balance
$262,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$340,600
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,180 /month
Positive
Cash Flow Estimate:
$1,060 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$109/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$64,836
2025
$52,182
$12,654
$64,836
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$64,836
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ocmbc Inc
Fha
$260,190
Yes
First
Mar 11, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,297
N/A
0%
102%
$1,616/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,616/mo
+$106/mo
7.9%
