$501,000
NAL Estimated Property Value17851 Camp Cove Dr, Cypress, TX, 77429
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size9,100 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1260160020038
Lot Number38
SubdivisionSydney Harbour
Land UseResidential
Legal DescriptionLT 38 BLK 2 SYDNEY HARBOUR SEC 2
Census Tract554407
Assessed Land Value$88,967
Assessed Improvement Value$403,025
Assessment Year2025
About this property
Welcome to this gorgeous neighborhood! Terrific 3 bedrooms, 2 and half baths home with a 2 car garage. Fully equipped eat-in kitchen includes updated counters, stylish tile back-splash and breakfast bar and stainless steel appliances. Primary bathroom features a separate tub and shower, dual sinks and a walk-in closet. Head to the backyard for the perfect private area to enjoy the outdoors. Don't miss this incredible opportunity. Great schools and easy access to highways, shops and resturants.
Investor Tools
$501,000
Estimated Property Value
$220,941Estimated Mortgage Balance
$280,059Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,006 /month
Positive
Cash Flow Estimate:
$1,002 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$424/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,580
$491,992
2025
$88,967
$403,025
$491,992
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,580
$491,992
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$246,200
No
First
Jan 9, 2021
Feb 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,941
$274,059
55%
44%
$1,477/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,477/mo
+$683/mo
5.2%
