$248,227
NAL Estimated Property Value19530 Narcissus Brook Ln, Cypress, TX, 77433
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size5,210 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1256850010027
Lot Number27
SubdivisionYaupon Place
Land UseResidential
Legal DescriptionLT 27 BLK 1 YAUPON PLACE SEC 1
Census Tract543011
Assessed Land Value$49,404
Assessed Improvement Value$198,823
Assessment Year2025
About this property
This 3 bedroom 2 bath house is a blank canvas for the next owner. Primary bedroom is downstairs. There is a large upstairs flex room upstairs. This home is situated in a great location that allows access to FM 529, Highway 290, I10, and 99. Formal dining situated at the front of the house and could be used as an office if desired. Zoned to CFISD schools. Appliances currently in home are included!!!
Investor Tools
$248,227
Estimated Property Value
$171,527Estimated Mortgage Balance
$76,700Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,489 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$229/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,509
$248,227
2025
$49,404
$198,823
$248,227
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,509
$248,227
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loan Funder Llc
Commercial
$178,500
No
First
Mar 27, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,527
$76,700
30%
69%
$1,071/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$1,471/mo
+$1,049/mo
12.2%
