$484,284
NAL Estimated Property Value10502 Star Thistle Ct, Cypress, TX, 77433
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,442 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN1337780010034
Lot Number34
SubdivisionTowne Lake
Land UseResidential
Legal DescriptionLT 34 BLK 1 TOWNE LAKE SEC 25
Census Tract543007
Assessed Land Value$125,393
Assessed Improvement Value$358,891
Assessment Year2025
About this property
Charming One Story House with a view to the pond from in front of the house. Playground across the street. The 12ft ceiling boasts the grand entry to formal living and formal dining. Beautiful french door into the study room to keep privacy when working from home. huge upgraded kitchen with island and breakfast area. Very spacious family room to watch TV together. Nice size Master bedroom and master bathroom. Upgraded stamped concrete in the back yard creates a serene and clean backyard. All room dimensions are approximate.
Investor Tools
$484,284
Estimated Property Value
$168,940Estimated Mortgage Balance
$315,344Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,906 /month
Positive
Cash Flow Estimate:
$969 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$230/month
$1,674/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$338
$484,284
2025
$125,393
$358,891
$484,284
No
Tax History
Year
Tax Paid
Assessed Value
2024
$338
$484,284
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$185,000
No
First
Oct 18, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,940
$315,344
65%
35%
$1,110/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$2,784/mo
$-264/mo
6.2%
