$235,000
NAL Estimated Property Value21039 Gray Wolf Trl, Crosby, TX, 77532
$262,027 ARV
Off Market
Property Lead Type:
BankruptcyDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size12,750 sqft
Building Information
Year Built1981
Stories2
Garage Spaces2
Land Information
APN0993250000011
Lot Number11
SubdivisionIndian Shores
Land UseResidential
Legal DescriptionLT 11 BLK 26 INDIAN SHORES SEC 4
Census Tract251903
Assessed Land Value$47,813
Assessed Improvement Value$184,081
Assessment Year2025
About this property
Fixer Upper!! Investors checkout this 2 story located in Indian Shores. Access to Lake Houston, community pool and clubhouse. Home needs work!
Investor Tools
$235,000
Estimated Property Value
$226,921Estimated Mortgage Balance
$8,079Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$262,026
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,620
$231,894
2025
$47,813
$184,081
$231,894
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,620
$231,894
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$235,000
No
First
Jun 6, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,921
$15,079
6%
97%
$1,409/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,529/mo
+$697/mo
11.4%
