$340,000
NAL Estimated Property Value21511 Cypress Trellis Dr, TX, 77433
$342,471 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size3,803 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1463960020015
Lot Number15
Land UseResidential
Legal DescriptionLT 15 BLK 2 CYPRESS OAKS NORTH SEC 3
Census Tract543005
Assessed Land Value$59,639
Assessed Improvement Value$190,768
Assessment Year2025
About this property
SARATOGA HOMES NEW CONSTRUCTION. Welcome to your new home at 21511 Cypress Trellis Dr.! Nestled in the friendly community of Cypress Oaks North and part of the wonderful Cypress-Fairbanks ISD, this lovely home is perfect for you. It boasts 4 cozy bedrooms, 3.5 bathrooms, and a convenient attached 2-car garage. You’ll absolutely love all the fantastic features this gorgeous home has to offer – come and see for yourself!
Investor Tools
$340,000
Estimated Property Value
$346,328Estimated Mortgage Balance
$340,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$342,470
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,132 /month
Positive
Cash Flow Estimate:
$711 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$179/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$451
$250,407
2025
$59,639
$190,768
$250,407
No
Tax History
Year
Tax Paid
Assessed Value
2024
$451
$250,407
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jnc Mortgage Co Inc
Va
$352,000
Yes
First
Jun 24, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,328
N/A
0%
102%
$2,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$2,536/mo
+$714/mo
11.5%
