$320,000
NAL Estimated Property Value2002 Troon Drive, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Cooktop, Gas Range, Dishwasher
Exterior
Lot Size7,767 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN1306450010001
Lot Number1
SubdivisionRetreat At Bay Forest North R/P
Land UseResidential
Legal DescriptionLT 1 BLK 1 RETREAT AT BAY FOREST NORTH R/P
Census Tract341800
Assessed Land Value$61,421
Assessed Improvement Value$234,764
Assessment Year2025
About this property
Beautiful home on golf course in gated community. Formal dining, open concept; granite counter tops with tiled backsplash. Wood look tile throughout. Spacious den, split floor plan, master has view of golf course, master bathroom with soaking tub and shower, double sinks, and large walk in closet. Three car garage, covered patio, and so much more. MUST SEE!
Investor Tools
$320,000
Estimated Property Value
$212,467Estimated Mortgage Balance
$107,533Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$295/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,943
$296,185
2025
$61,421
$234,764
$296,185
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,943
$296,185
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Conventional
$234,000
No
First
Jul 30, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,467
$107,533
33%
66%
$1,403/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,003/mo
$-281/mo
6.5%
