$287,000
NAL Estimated Property Value15511 Harris Canyon Ln, Cypress, TX, 77429
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringLaminate, Vinyl
Exterior
Lot Size6,704 sqft
Building Information
Year Built2012
Garage Spaces1
Land Information
APN1321640030009
Lot Number9
SubdivisionStablewood Farms North
Land UseResidential
Legal DescriptionLT 9 BLK 3 STABLEWOOD FARMS NORTH SEC 8
Census Tract554408
Assessed Land Value$60,736
Assessed Improvement Value$225,015
Assessment Year2025
About this property
Home is on oversized lot with easy yard maintenance. One owner from purchase of construction. Extra room can be easily converted to fourth bedroom with nice sized closet. Huge open floor plan. Master bedroom from the middle to the back of the house, with a large master bath attached and good sized walk-in closet. Towards the front of the home are the two primary bedrooms and second bathroom and two linen closets. All bedrooms are carpeted. Extended back patio 10’X29’. Brand new back door and 10x12 canvas gazebo with extra outlets for lighting.
Investor Tools
$287,000
Estimated Property Value
$483,355Estimated Mortgage Balance
$287,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$291/month
$665/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,053
$285,751
2025
$60,736
$225,015
$285,751
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,053
$285,751
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goldman Sachs Mortgage Company
Commercial
$524,388
No
First
Mar 15, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$483,355
N/A
0%
168%
$3,144/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$3,809/mo
$-1,649/mo
9.0%
