$477,000
NAL Estimated Property Value12931 King Cir, Cypress, TX, 77429
$512,540 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size18,500 sqft
Building Information
Year Built1976
Stories2
Garage Spaces3
Land Information
APN1049270000535
Lot Number535
SubdivisionTower Oaks Plaza U/R
Land UseResidential
Legal DescriptionLT 535 TOWER OAKS PLAZA SEC 5 U/R
Census Tract552304
Assessed Land Value$81,400
Assessed Improvement Value$369,358
Assessment Year2025
About this property
This is a fantastic immaculately maintained gem of a home in Tower Oaks. This four bedroom two and a half bath home also has an extra bonus room downstairs that is setup as a bedroom, just missing a closet that could be added and still have plenty of room. Sitting on nearly half an acre, with a pool and well developed landscape this one won't last long. Schedule your showing today before you miss out!
Investor Tools
$477,000
Estimated Property Value
$301,634Estimated Mortgage Balance
$175,366Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$512,540
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,862 /month
Positive
Cash Flow Estimate:
$954 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$455/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,070
$450,758
2025
$81,400
$369,358
$450,758
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,070
$450,758
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$336,787
Yes
First
Dec 31, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,634
$149,124
33%
63%
$2,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,790/mo
$2,120/mo
+$670/mo
7.0%
