$261,000
NAL Estimated Property Value18206 Waverly Hollow Ln, Cypress, TX, 77429
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size5,894 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1273240040004
Lot Number4
SubdivisionCypress Ridge
Land UseResidential
Legal DescriptionLT 4 BLK 4 CYPRESS RIDGE SEC 5
Census Tract554406
Assessed Land Value$55,197
Assessed Improvement Value$187,209
Assessment Year2025
About this property
ONE STORY 3/2/2 IN CYPRESS RIDGE SUBDIVISION - OPEN FLOORPLAN/LARGE KITCHEN WITH BREAKFAST AREA - CLOSE TO HWY 290 AND SCHOOLS.
Investor Tools
$261,000
Estimated Property Value
$226,050Estimated Mortgage Balance
$34,950Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,811
$242,406
2025
$55,197
$187,209
$242,406
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,811
$242,406
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$238,800
No
First
Jun 15, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,050
$34,950
13%
87%
$1,432/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,732/mo
+$428/mo
9.9%
