$485,000
NAL Estimated Property Value10422 Golden Hearth Ln, Cypress, TX, 77433
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Washer
FlooringCarpet, Tile
Exterior
Lot Size7,579 sqft
Building Information
Year Built2011
Garage Spaces2
Land Information
APN1298610020044
Lot Number44
SubdivisionCypress Creek Lakes
Land UseResidential
Legal DescriptionLT 44 BLK 2 CYPRESS CREEK LAKES SEC 8
Census Tract543007
Assessed Land Value$81,085
Assessed Improvement Value$403,915
Assessment Year2025
About this property
A single-story layout featuring tall coffered ceilings. An open floor design lets in plenty of morning light. Granite countertops, 42-inch cabinets, stainless appliances, and an island with built-in seating are all found in the kitchen. Included were a range, dishwasher, washer/dryer, and built-in microwave. Excellent dining options, retail establishments including Kroger, HEB, and Houston Premium Outlet Mall, and schools are all nearby. Large backyard with covered patio.
Investor Tools
$485,000
Estimated Property Value
$417,324Estimated Mortgage Balance
$67,676Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,000 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$481/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,352
$485,000
2025
$81,085
$403,915
$485,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,352
$485,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$435,000
No
First
Feb 27, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$417,324
$67,676
13%
86%
$2,609/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$3,509/mo
$-259/mo
8.0%
