$249,000
NAL Estimated Property Value15331 Brock Creek Way, Cypress, TX, 77429
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringVinyl
Exterior
Lot Size5,249 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1262880010008
Lot Number8
SubdivisionForest Creek Farms
Land UseResidential
Legal DescriptionLT 8 BLK 1 FOREST CREEK FARMS
Census Tract554501
Assessed Land Value$58,800
Assessed Improvement Value$184,472
Assessment Year2025
About this property
Charming one story with open floor plan. Updated and ready for move-in. Luxury Vinyl Plank flooring throughout, all appliances included.
Investor Tools
$249,000
Estimated Property Value
$150,045Estimated Mortgage Balance
$99,237Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,372
$243,272
2025
$58,800
$184,472
$243,272
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,372
$243,272
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$164,000
No
First
Oct 21, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,045
$99,955
39%
60%
$984/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$984/mo
+$1,176/mo
10.4%
