$270,000
4315 Queens Retreat Dr, Houston, TX, 77066
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Freestanding Oven, Free-Standing Range
FlooringTile
Exterior
Lot Size6,355 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1097700000007
Lot Number7
SubdivisionNorthcliffe
Land UseResidential
Legal DescriptionLT 7 BLK 7 NORTHCLIFFE SEC 1
Census Tract551000
Assessed Land Value$35,945
Assessed Improvement Value$170,640
Assessment Year2025
Investor Tools
$101,889Estimated Mortgage Balance
$117,111Estimated Equity
53% 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
$108/month
$631/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$205
$206,585
2025
$35,945
$170,640
$206,585
No
Tax History
Year
Tax Paid
Assessed Value
2024
$205
$206,585
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$112,000
No
First
Jan 18, 2022
Feb 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,889
$117,111
53%
47%
$672/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,900/mo
$1,303/mo
+$597/mo
10.4%
