$2,800
1502 Crystal Falls Dr, Montgomery, TX, 77316
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Water Softener, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size6,743 sqft
Building Information
Year Built2022
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5032-07-08500
Lot Number4
SubdivisionFairwater 07
Land UseResidential
Legal DescriptionS503207 - FAIRWATER 07, BLOCK 4, LOT 4
Census Tract694403
Assessed Land Value$75,000
Assessed Improvement Value$280,000
Assessment Year2025
Investor Tools
$356,995Estimated Mortgage Balance
$29,005Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,316 /month
Positive
Cash Flow Estimate:
$772 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$911/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,003
$355,000
2025
$75,000
$280,000
$355,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,003
$355,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Va
$384,485
Yes
First
Aug 26, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$356,995
$29,005
7%
92%
$2,306/mo
