$270,086
NAL Estimated Property Value2102 Silver Moon Trl, Crosby, TX, 77532
$302,651 ARV
Off Market
Property Lead Type:
Deal ListARV FlipAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size14,584 sqft
Building Information
Year Built1977
Stories2
Garage Spaces2
Land Information
APN0980640000001
Lot Number1
SubdivisionIndian Shores
Land UseResidential
Legal DescriptionLT 1 BLK 16 INDIAN SHORES SEC 2
Census Tract251903
Assessed Land Value$58,888
Assessed Improvement Value$211,198
Assessment Year2025
About this property
Updated two-story home. Move-In ready! Lots of natural light, grand living room with wood beams and fireplace opened up to the dining room. Double vanity in primary bath and guest bath. Huge yard for outdoor activities. Schedule your showing today!
Investor Tools
$270,086
Estimated Property Value
$194,703Estimated Mortgage Balance
$75,383Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$302,651
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,621 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$257/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,729
$270,086
2025
$58,888
$211,198
$270,086
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,729
$270,086
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Emporium Tpo Llc
Conventional
$197,000
No
First
Sep 17, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,703
$75,383
27%
72%
$1,182/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,182/mo
+$1,044/mo
9.9%
