$324,000
NAL Estimated Property Value18223 Walden Gate Lane, Cypress, TX, 77433
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size5,515 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1283980010003
Lot Number3
SubdivisionWestgate
Land UseResidential
Legal DescriptionLT 3 BLK 1 WESTGATE SEC 14
Census Tract543008
Assessed Land Value$51,842
Assessed Improvement Value$271,278
Assessment Year2025
About this property
Beautifully 2-story home located in highly desirable area of Cypress. 4 bedroom, 2 1/2 bath. New flooring, upgraded kitchen with brand new gas range and dishwasher. Master bedroom with completed remodeled bathroom and huge walk in closet. Second floor has three additional bedrooms and a full bath, along with a very spacious game room. New Roof added on 1/13/2022. EZ access to Hwy 6, 290 & major highways. This beauty won't last long!
Investor Tools
$324,000
Estimated Property Value
$285,092Estimated Mortgage Balance
$38,908Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,497
$323,120
2025
$51,842
$271,278
$323,120
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,497
$323,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$309,294
Yes
First
Mar 7, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,092
$38,908
12%
88%
$1,855/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$2,505/mo
+$745/mo
12.0%
