$315,000
NAL Estimated Property Value18218 Cypress Meade Ln, TX, 77429
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Gas Range, Dishwasher
Exterior
Lot Size8,398 sqft
Building Information
Year Built2000
Garage Spaces1
Land Information
APN1196900010010
Lot Number10
SubdivisionCypress Mill Park
Land UseResidential
Legal DescriptionLT 10 BLK 1 & ADJ 15 FT ABANDONED ALLEYWAY CYPRESS MILL PARK SEC 1
Census Tract554405
Assessed Land Value$58,655
Assessed Improvement Value$247,921
Assessment Year2025
About this property
Investors only. This property is currently on a long term lease. Beautiful two story home located in Cypress Mill Park. Features include granite counters in kitchen, gas stove, gas fireplace, high ceilings, tub with separate shower in primary bath, large walk-in closet, two vanities, sprinkler system and the list goes on.
Investor Tools
$315,000
Estimated Property Value
$193,210Estimated Mortgage Balance
$121,790Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$322/month
$498/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,294
$306,576
2025
$58,655
$247,921
$306,576
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,294
$306,576
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amwest Funding Corp
Unknown
$210,000
No
First
Feb 24, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,210
$128,790
39%
61%
$1,260/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,758/mo
+$402/mo
8.2%
