$95,000
815 Heatherton Hill Ln, Houston, TX, 77047
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher
Exterior
Lot Size5,489 sqft
Building Information
Year Built2009
Garage Spaces2
Land Information
APN1250530010014
Lot Number14
SubdivisionRegal Oaks
Land UseResidential
Legal DescriptionLT 14 BLK 1 REGAL OAKS SEC 1
Census Tract330901
Assessed Land Value$51,852
Assessed Improvement Value$154,402
Assessment Year2025
About this property
“815 Heatherton Hills is a fixer-upper brimming with possibilities. It does need repairs, so all buyers should verify the scope. But once restored, it could be transformed into a stunning home. Bring your vision, and feel free to contact the agent with any questions!” Currently, we are waiting on the removal of 3 cats to begin showing
Investor Tools
$75,617Estimated Mortgage Balance
$146,383Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$206,254
2025
$51,852
$154,402
$206,254
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$206,254
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Fha
$90,899
Yes
First
Mar 2, 2010
Apr 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$75,617
$146,383
65%
34%
$721/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,201/mo
+$1,289/mo
13.5%
