Last 24 Hours
$249,000
22202 Great Royal Ln, Houston, TX, 77073
On Market
Just Added
3 Beds
2 Bath
1,760 Sq Ft
Single Family Residence
$141.48 / sqft
Built in 2021Property Lead Type:
Absentee OwnerVacant Homes
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher
FlooringLaminate
Exterior
Exterior FeaturesSide Yard
Lot Size3,245 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1444710040026
Lot Number26
Land UseResidential
Legal DescriptionLT 26 BLK 4 IMPERIAL HEIGHTS
Census Tract240705
Assessed Land Value$46,895
Assessed Improvement Value$198,427
Assessment Year2025
Investor Tools
$214,617Estimated Mortgage Balance
$36,383Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$262/month
$468/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,885
$245,322
2025
$46,895
$198,427
$245,322
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,885
$245,322
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Unknown
$233,267
No
First
Jul 15, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,617
$36,383
14%
86%
$1,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$1,867/mo
+$63/mo
9.2%
12.4%