$375,000
NAL Estimated Property Value12915 Vivienne Westmoreland Dr, Cypress, TX, 77429
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size6,251 sqft
Building Information
Year Built2001
Garage Spaces1
Land Information
APN1206250020017
Lot Number17
SubdivisionColes Crossing
Land UseResidential
Legal DescriptionLT 17 BLK 2 COLES CROSSING SEC 10 PH 2
Census Tract554409
Assessed Land Value$65,074
Assessed Improvement Value$281,871
Assessment Year2025
About this property
Two story craftsmen style home in Coles Crossing. Built by David Weekley.
Investor Tools
$375,000
Estimated Property Value
$321,184Estimated Mortgage Balance
$53,816Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
$950/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,238
$346,945
2025
$65,074
$281,871
$346,945
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,238
$346,945
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$339,300
No
First
Jun 16, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$321,184
$59,816
15%
86%
$2,035/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$2,985/mo
$-825/mo
6.9%
