$391,000
NAL Estimated Property Value20822 Brave Legion Way, Tomball, TX, 77375
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size7,079 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1370440030010
Lot Number10
Land UseResidential
Legal DescriptionLT 10 BLK 3 ALBURY TRAILS ESTATES SEC 4
Census Tract554803
Assessed Land Value$58,977
Assessed Improvement Value$319,727
Assessment Year2025
Investor Tools
$391,000
Estimated Property Value
$135,672Estimated Mortgage Balance
$255,328Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,346 /month
Positive
Cash Flow Estimate:
$782 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$636/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,674
$378,704
2025
$58,977
$319,727
$378,704
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,674
$378,704
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$150,000
No
First
May 24, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,672
$244,328
64%
35%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,500/mo
+$970/mo
7.6%
