$402,000
NAL Estimated Property Value1 S Mossrock Road, The Woodlands, TX, 77380
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony
Lot Size8,013 sqft
Building Information
Year Built1984
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9728-47-04200
Lot Number20
SubdivisionWdlnds Vil Grogans Ml 47
Land UseResidential
Legal DescriptionS972847 - WDLNDS VIL GROGANS ML 47, BLOCK 2, LOT 20
Census Tract691602
Assessed Land Value$60,000
Assessed Improvement Value$90,853
Assessment Year2025
Investor Tools
$402,000
Estimated Property Value
$183,968Estimated Mortgage Balance
$218,032Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,412 /month
Positive
Cash Flow Estimate:
$804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$234/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$799
$121,000
2025
$60,000
$90,853
$150,853
No
Tax History
Year
Tax Paid
Assessed Value
2024
$799
$121,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$207,920
No
First
Jun 22, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,968
$218,032
54%
46%
$1,247/mo
