$581,519
NAL Estimated Property Value10726 Painted Crescent Ct, Cypress, TX, 77433
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Double Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,738 sqft
Building Information
Year Built2022
Garage Spaces3
Land Information
APN1386980010038
Lot Number38
Land UseResidential
Legal DescriptionLT 38 BLK 1 TOWNE LAKE SEC 45
Census Tract543007
Assessed Land Value$117,982
Assessed Improvement Value$463,537
Assessment Year2025
About this property
FINAL opportunities for Towne Lake in exclusive gated section, Sunset Harbor Villas. Caldwell built home, Waterlily Elevation A. 3 bedroom, 2 1/2 bath, plus a 3 car garage. Fireplace in family room, 8' interior doors, under cabinet lighting in kitchen, enlarged kitchen island with upgraded granite, double ovens, 5 burner gas cooktop, engineered wood flooring in common areas, omega stone countertops in all bathrooms. Large covered back patio. Front yard maintenance included in this section. Quick walk to the water! Expected completion date Dec 2022.
Investor Tools
$581,519
Estimated Property Value
$458,319Estimated Mortgage Balance
$123,200Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,570 /month
Positive
Cash Flow Estimate:
$1,190 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$548/month
$2,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,666
$581,519
2025
$117,982
$463,537
$581,519
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,666
$581,519
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$485,000
No
First
May 25, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$458,319
$123,200
21%
79%
$2,908/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$5,108/mo
$-2,588/mo
5.2%
