$261,000
NAL Estimated Property Value9529 Beckley St, Houston, TX, 77088
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl
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 development by Hillstone Homes features an open-concept living style. Stainless steel appliances, quartz countertops are among many other upgraded details. Each home is equipped with a private automatic driveway gate. No HOA. These beautifully designed homes combine style, functionality, and affordability, providing the perfect lifestyle at a price you’ll love. Don't miss out—call today for your private model home tour!
Investor Tools
$261,000
Estimated Property Value
$268,688Estimated Mortgage Balance
$261,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$188/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
Stand Alone Second / Subordinate Position
$9,275
No
First
Mar 11, 2026
Apr 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,688
N/A
0%
103%
$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%
