$258,000
NAL Estimated Property Value15811 Little Miss Creek Dr, Cypress, TX, 77429
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,249 sqft
Building Information
Year Built2009
Garage Spaces1
Land Information
APN1262880030010
Lot Number10
SubdivisionForest Creek Farms
Land UseResidential
Legal DescriptionLT 10 BLK 3 FOREST CREEK FARMS
Census Tract554501
Assessed Land Value$58,800
Assessed Improvement Value$199,057
Assessment Year2025
About this property
Charming 3 bedroom, 2 full bath one story home in Forest Creek Farms! Meticulous cared for, open floor plan with wood laminate flooring. Large kitchen with lots of cabinet and counter space, granite counter tops and nice breakfast space all open to the family room. High ceilings, primary bath with garden tub and separate shower, large walk-in closet in primary room. Covered back patio and nice sized backyard. Trane A/C June 2020. Neighborhood amenities include clubhouse, playground and pool. Great access to 99, 249 and 290. Award winning schools!
Investor Tools
$258,000
Estimated Property Value
$181,790Estimated Mortgage Balance
$76,210Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$387/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,359
$257,857
2025
$58,800
$199,057
$257,857
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,359
$257,857
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$196,500
No
First
May 6, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,790
$78,210
30%
70%
$1,179/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,554/mo
+$606/mo
10.0%
