$258,000
NAL Estimated Property Value20742 Desert Shadows Ln, Cypress, TX, 77433
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dryer, Washer, Dishwasher, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size4,600 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1267130020029
Lot Number29
SubdivisionCanyon Village At Cypress Springs
Land UseResidential
Legal DescriptionLT 29 BLK 2 CANYON VILLAGE AT CYPRESS SPRINGS SEC 4
Census Tract543005
Assessed Land Value$48,438
Assessed Improvement Value$166,918
Assessment Year2025
About this property
Recent carpet and Wood Floors. Ready to Move right in...Refrigerator included...Huge Den. Ceiling Fans Thru-out. Huge Master Bedroom. Master Bath with Separate Shower and Whirlpool Tub. Large Fenced Backyard. Large Patio. Garage Opener. Pool Access.
Investor Tools
$258,000
Estimated Property Value
$183,928Estimated Mortgage Balance
$74,072Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$248/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,684
$215,356
2025
$48,438
$166,918
$215,356
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,684
$215,356
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Mortgage Corp
Conventional
$125,500
No
First
May 4, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,928
$73,072
28%
71%
$1,203/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$1,203/mo
+$2,047/mo
15.1%
