$965,000
NAL Estimated Property Value2021 Whispering Oaks Lane, Waller, TX, 77484
$977,872 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size1.25 acres
Building Information
Garage Spaces4
Land Information
APN562002-001-006-000
Lot Number6
SubdivisionLakeview 2
Land UseResidential
Legal DescriptionS562002 LAKEVIEW 2 BLK 1 LOT 6 ACRES 1.25
Census Tract680302
Assessed Land Value$91,000
Assessment Year2025
About this property
Home is under construction. Please stop by our sales office at 2001 Whispering Oaks for more information.
Investor Tools
$965,000
Estimated Property Value
$784,966Estimated Mortgage Balance
$180,034Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$977,872
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,186 /month
Positive
Cash Flow Estimate:
$2,062 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$402/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$91,000
2025
$91,000
N/A
$91,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$91,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Heb Fcu
Conventional
$793,044
No
First
Oct 30, 2025
Nov 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$784,966
$180,034
18%
81%
$4,755/mo
