$454,000
NAL Estimated Property Value173 Temple Lane, New Waverly, TX, 77358
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APN70292
Lot Number11
SubdivisionWaverly Place - Sec 1
Land UseResidential
Legal DescriptionWAVERLY PLACE - SEC 1, BLOCK 1, LOT 11
Census Tract790302
Assessed Land Value$37,500
Assessed Improvement Value$383,560
Assessment Year2025
About this property
Discover the charm of this single-story oasis on a 1-acre lot backing onto the National Forest, with 4 bedrooms, 2 baths, and a 3-car garage. Enjoy seamless indoor-outdoor living with light wood-look flooring, a spacious kitchen with granite countertops, and a covered patio with roll-down sunscreens. Meticulously cared for, this home boasts energy-efficient features, gorgeous landscaping, and easy access to The Woodlands and Highway 45. Plus, enjoy the flexibility of a community allowing horses, barns, and RV garages, all with low taxes and HOA fees.
Investor Tools
$454,000
Estimated Property Value
$417,147Estimated Mortgage Balance
$36,853Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,724 /month
Positive
Cash Flow Estimate:
$908 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$605/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,989
$421,060
2025
$37,500
$383,560
$421,060
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,989
$421,060
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Va
$432,000
Yes
First
Jun 4, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$417,147
$36,853
8%
92%
$2,591/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,941/mo
$-715/mo
5.9%
