$520,317
NAL Estimated Property Value16619 Havasu Dr, Cypress, TX, 77433
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size9,392 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN1362340030012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 3 FALLS AT DRY CREEK SEC 1
Census Tract555701
Assessed Land Value$107,039
Assessed Improvement Value$413,278
Assessment Year2025
About this property
Wow! Beautiful Stone and Stucco 1 Story Home with a Pool is absolutely Stunning. Wonderful wood floors, high ceilings, fabulous kitchen, formal dining, study, large family room with surround sound, primary bedroom is large with a fantastic walk-in closet, tankless water heater, fabulous covered patio for relaxing while family and friends swim in the pool. View of a beautiful fountain and access to a walking trail. Come view this wonderful home because you will not be disappointed.
Investor Tools
$520,317
Estimated Property Value
$311,970Estimated Mortgage Balance
$208,347Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,122 /month
Positive
Cash Flow Estimate:
$1,041 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$538/month
$1,050/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,852
$520,317
2025
$107,039
$413,278
$520,317
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,852
$520,317
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$344,250
No
First
Jun 10, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,970
$208,347
40%
60%
$2,064/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$3,114/mo
$-594/mo
5.8%
