NoAgentList RatingHow are grades calculated?

1view

$627,573

10802 Dawn River Ct, Cypress, TX, 77433

Off Market

4 Beds

4 Bath

3,260 Sq Ft

Single Family Residence

$148.77 / sqft

Built in 2018

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher

FlooringCarpet, Tile

Exterior

Lot Size8,359 sqft

Building Information

Year Built2018

Garage Spaces2

Land Information

APN1389320030080

Lot Number80

Land UseResidential

Legal DescriptionLT 80 BLK 3 TOWNE LAKE SEC 46

Census Tract543007

Assessed Land Value$122,905

Assessed Improvement Value$504,668

Assessment Year2025

About this property

WOW! Come see this AMAZING Towne Lake beauty! This Village "Waverly" plan boasts 4 bedrooms(2 down)/3.5 baths/2.5 car garage with formal dining, study and game room! Great curb appeal with brick, stone and cedar greet you homes as the extended wood tile floors and soaring ceilings sweeps you in! Gorgeous study has rich wood ceiling beam detail and French doors. Great natural light and open floor plan! The island kitchen is open to the family room with a cozy gas log fireplace! Gourmet kitchen features granite, gas cooking, walk-in pantry, custom backsplash, pendant lights and more! Private, spacious owner's retreat with trey ceilings, dual sinks, gigantic closet connected to laundry, framed mirrors, separate oversized shower and soaking tub! Nice secondary bedrooms and closets! Covered patio! Sprinkler system! Award winning CFISD schools! Wonderful Towne Lake amenities! Easy access to freeways! Lots of shopping and restaurants! Call today to see this AMAZING home!

Investor Tools

$627,573

Estimated Property Value

$363,750Estimated Mortgage Balance

$298,570Estimated Equity

42% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,765 /month

Positive

Cash Flow Estimate:

$1,255 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$457/month

$1,548/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,348

$627,573

2025

$122,905

$504,668

$627,573

Yes (2022)

Tax History

Year

Tax Paid

Assessed Value

2024

$2,348

$627,573

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Nationstar Mortgage Llc

Conventional

$363,750

First

May 6, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$329,003

$298,570

47%

52%

$2,181/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,250/mo

$3,729/mo

$-479/mo

6.2%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area