$406,000
NAL Estimated Property Value12531 Beauline Abbey St, Tomball, TX, 77377
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Cooktop, Dishwasher, Cooktop
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,999 sqft
Building Information
Year Built1990
Garage Spaces2
Land Information
APN1163400020008
Lot Number8
SubdivisionLakewood Forest
Land UseResidential
Legal DescriptionLT 8 BLK 2 LAKEWOOD FOREST SEC 15
Census Tract554600
Assessed Land Value$74,120
Assessed Improvement Value$316,187
Assessment Year2025
About this property
Picture Perfect Single Story Home with a POOL located in the well established community of Lakewood Forest on a cul-de-sac lot! NEW ROOF 2020! Front Door recently stained. Hard to find Single Story home, detached garage with a wrought iron driveway gate, Formal Dining Room, Study with French Doors, Enclosed Sunroom with an AC! Extensive Attic Storage Space! Recent Wood Floors in Formal Dining Room & Study. Updated kitchen features granite counter tops & stainless steel appliances. Call for details & tour information.
Investor Tools
$406,000
Estimated Property Value
$97,528Estimated Mortgage Balance
$308,472Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,436 /month
Positive
Cash Flow Estimate:
$812 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$216/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$564
$390,307
2025
$74,120
$316,187
$390,307
No
Tax History
Year
Tax Paid
Assessed Value
2024
$564
$390,307
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$110,000
No
First
Jul 31, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,528
$307,472
75%
24%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$1,310/mo
+$900/mo
6.5%
