$284,000
NAL Estimated Property Value18327 Rexine Ln, Cypress, TX, 77433
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Range, Dishwasher
Exterior
Lot Size6,896 sqft
Building Information
Year Built2007
Garage Spaces2
Land Information
APN1277820010019
Lot Number19
SubdivisionWestgate
Land UseResidential
Legal DescriptionLT 19 BLK 1 WESTGATE SEC 12
Census Tract543008
Assessed Land Value$53,367
Assessed Improvement Value$215,091
Assessment Year2025
About this property
3 Bedroom 2 Story with all bedrooms up on oversized lot with Covered patio. Family Room is open to Dining. Large Kitchen with updated Appliances. 3 Bedrooms and Game room upstairs. Large Primary Bedroom with Separate Tub & Shower along with walk-in closet. Great size Backyard with Patio cover and Shed.
Investor Tools
$284,000
Estimated Property Value
$206,461Estimated Mortgage Balance
$77,539Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,704 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
$660/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,705
$268,458
2025
$53,367
$215,091
$268,458
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,705
$268,458
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mary Rose Reed
Seller Carryback / Seller Financing / Seller Take-Back
$217,000
No
First
Sep 29, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,461
$74,539
26%
73%
$1,302/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$1,962/mo
+$558/mo
10.6%
