$287,840
NAL Estimated Property Value1003 Crescent Blvd, Cleveland, TX, 77327
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size25,491 sqft
Building Information
Year Built1978
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR64573
Lot Number1,2
SubdivisionPost Oak Mannor
Land UseResidential
Legal DescriptionPOST OAK MANNOR, LOT 1 2, ACRES 0.5852
Census Tract700303
Assessed Land Value$78,510
Assessed Improvement Value$209,330
Assessment Year2025
About this property
Great investment opportunity – already generating income. The home is currently rented. This spacious 4-bedroom, 2.5-bath home features a formal dining room, cozy family room with fireplace, updated kitchen with quartz countertops, and modern bathrooms. Sitting on a large lot, it offers the perfect blend of comfort and style.
Investor Tools
$287,840
Estimated Property Value
$210,237Estimated Mortgage Balance
$77,603Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,783
$287,840
2025
$78,510
$209,330
$287,840
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,783
$287,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Greenhllls Capital Management Llc
Conventional
$216,000
No
First
Nov 25, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,237
$77,603
26%
73%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,296/mo
+$930/mo
9.3%
