$398,000
NAL Estimated Property Value21531 Henrys Blush Drive, Tomball, TX, 77377
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringBrick, Tile, Vinyl
Exterior
Lot Size6,347 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1406970040008
Lot Number8
Land UseResidential
Legal DescriptionLT 8 BLK 4 ROSEHILL RESERVE SEC 5
Census Tract555600
Assessed Land Value$63,971
Assessed Improvement Value$327,917
Assessment Year2025
About this property
Popular Hickory 2-Story floor plan with 4 Beds, 3 Baths with Granite Countertops in Kitchen, Enlarged Pantry, High Ceilings, 8' Interior Doors, Vinyl Plank Flooring in all Main Areas, Oversized Covered Patio, Sprinkler System & Much More! Will be Ready for March Move-in!
Investor Tools
$398,000
Estimated Property Value
$222,809Estimated Mortgage Balance
$175,191Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,388 /month
Positive
Cash Flow Estimate:
$796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$402/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,835
$391,888
2025
$63,971
$327,917
$391,888
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,835
$391,888
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advisa Mortgage Services Ltd
Conventional
$246,820
No
First
Apr 9, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,809
$175,191
44%
56%
$1,480/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$2,380/mo
+$480/mo
8.6%
