$482,000
NAL Estimated Property Value12403 Woodworth Dr, Cypress, TX, 77429
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size40,001 sqft
Building Information
Year Built1958
Stories1
Garage Spaces2
Land Information
APN0850360000120
Lot Number120
SubdivisionCypress Bend
Land UseResidential
Legal DescriptionLT 120 BLK 11 CYPRESS BEND SEC 2
Census Tract552200
Assessed Land Value$196,000
Assessed Improvement Value$80,504
Assessment Year2025
About this property
• .92-acres of Unrestricted Land • Easy access to both the Highway 290 frontage and Barker Cypress Road • Electric & Water on Site, Sewer Septic System
Investor Tools
$482,000
Estimated Property Value
$731,642Estimated Mortgage Balance
$482,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,270 /month
Positive
Cash Flow Estimate:
$1,090 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,091
$276,504
2025
$196,000
$80,504
$276,504
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,091
$276,504
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Unknown
$371,250
No
First
Jul 1, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$731,642
N/A
0%
152%
$4,452/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,790/mo
$4,452/mo
$-1,662/mo
6.9%
