$203,000
NAL Estimated Property Value10622 Royal Cavins Dr, Conroe, TX, 77303
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size13,500 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces1
Land Information
APN8470-02-14000
Lot Number1139
SubdivisionRoyal Forest 02
Land UseResidential
Legal DescriptionS847002 - ROYAL FOREST 02, LOT 1139
Census Tract694104
Assessed Land Value$30,375
Assessed Improvement Value$172,222
Assessment Year2025
About this property
This move-in ready Cottage home offers peace and quiet surrounded by mature trees! The 3 Bed / 2 Bath home sits on an oversize lot in the subdivision of Royal Forest. There are plenty of insulated windows that fill the home with natural lighting. The home also features upgraded tile that resembles wood in the living area, updated exterior paint, and the AC system is only 3 years old. You’ll love enjoying your breakfast in the eat-in kitchen and spending your evenings relaxing on the cute front or back porches. Don’t miss out on seeing this charming home!
Investor Tools
$203,000
Estimated Property Value
$131,382Estimated Mortgage Balance
$71,618Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,218 /month
Positive
Cash Flow Estimate:
$406 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
$170/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,454
$202,597
2025
$30,375
$172,222
$202,597
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,454
$202,597
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Fha
$147,283
Yes
First
Oct 16, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,382
$71,215
35%
65%
$884/mo
