$301,000
NAL Estimated Property Value1605 N Red Cedar Cir, The Woodlands, TX, 77380
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Ice Maker, Gas Oven, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size5,279 sqft
Building Information
Year Built1977
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9728-10-08100
Lot Number28
SubdivisionWdlnds Vil Grogans Ml 10
Land UseResidential
Legal DescriptionWDLNDS GROGANS ML 10, BLOCK 2, LOT 28
Census Tract691500
Assessed Land Value$40,000
Assessed Improvement Value$137,000
Assessment Year2025
About this property
All the amenities of The Woodlands and Town center are just 5 minutes away! Convenient Grogans Mill location. Low traffic cul-de-sac street. New paint. Refrigerator included. Nice covered back patio. Good sized bedrooms. Fenced yard. Great landlord. Make appointment now!
Investor Tools
$301,000
Estimated Property Value
$32,997Estimated Mortgage Balance
$268,003Estimated Equity
88% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$380/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,057
$177,000
2025
$40,000
$137,000
$177,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,057
$177,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Abn Amro Mortgage Group Inc
Fannie Mae/Freddie Mac (Phased Out Keying In 2008 Because Fannie Mae Does Not Originate Loans Directly To Borrowers Or Investors. Most "New Conventional" Loans Meet Their General Underwriting Guidelines.)
$62,450
No
First
Dec 13, 2005
Jan 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$32,997
$259,003
88%
11%
$435/mo
