1view

Owner Contacts

$396,762

NAL Estimated Property Value

13631 Waverly Crest Ct, Cypress, TX, 77429

Off Market

3 Beds

2 Bath

2,406 Sq Ft

$166.04 / sqft

Built in 1999

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher

FlooringLaminate, Tile

Exterior

Lot Size8,364 sqft

Building Information

Year Built1999

Garage Spaces2

Land Information

APN1200130010014

Lot Number14

SubdivisionColes Crossing

Land UseResidential

Legal DescriptionLT 14 BLK 1 COLES CROSSING SEC 6

Census Tract554409

Assessed Land Value$104,784

Assessed Improvement Value$291,978

Assessment Year2025

About this property

REDUCED FOR QUICK SALE! Awesome 1 story home located in sought after Coles Crossing!Many upgrades & features include:NO CARPET, pretty wood look laminate floor & tile,light & bright entry, formal dining room & study with double doors, (could be 4th bed),chefs delight kitchen with tons of counter&cabinet space with slide out drawers,gas cooktop&granite counters,Huge primary bedroom with fireplace & access to patio, 2/3 more spacious beds with nice closets & full bath, new upgraded double paned high efficiency windows to front of the house,nice backyard with updated fence & gates & no backyard neighbors! detached finished garage with shelving, cabinets & epoxy floor, leaf filter gutter protection on the front of the home. Coles Crossing has great amenities which include: catch & release ponds,miles of connecting trails, tennis/pickle ball courts, fitness center, community center, soccer field and playground& community pools.Easy access to 290 & 99,plenty of shopping& restaurant's nearby!

Investor Tools

$396,762

Estimated Property Value

$305,532Estimated Mortgage Balance

$91,230Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,397 /month

Positive

Cash Flow Estimate:

$799 /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

$357/month

$1,050/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,296

$396,762

2025

$104,784

$291,978

$396,762

Tax History

Year

Tax Paid

Assessed Value

2024

$2,296

$396,762

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Nfm Lending

Conventional

$309,600

First

Aug 18, 2025

Sep 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$305,532

$91,230

22%

77%

$1,857/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,790/mo

$2,907/mo

$-117/mo

8.4%

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