$341,000
NAL Estimated Property Value21715 Cypress Trellis Dr, TX, 77433
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size4,321 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1463960010014
Lot Number14
Land UseResidential
Legal DescriptionLT 14 BLK 1 CYPRESS OAKS NORTH SEC 3
Census Tract543005
Assessed Land Value$63,180
Assessed Improvement Value$184,432
Assessment Year2025
About this property
Welcome to 21715 Trellis Dr, located in the charming community of Cypress Oaks North, part of the Cypress-Fairbanks Independent School District! This lovely new home boasts four spacious bedrooms, three full bathrooms, one-half bathroom, and an attached two-car garage, making it perfect for you and your family. Don't miss out on the wonderful features this beautiful home has to offer! Come see it for yourself!
Investor Tools
$341,000
Estimated Property Value
$341,370Estimated Mortgage Balance
$341,000Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,147 /month
Positive
Cash Flow Estimate:
$716 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$478
$247,612
2025
$63,180
$184,432
$247,612
No
Tax History
Year
Tax Paid
Assessed Value
2024
$478
$247,612
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jnc Mortgage Co Inc
Fha
$347,489
Yes
First
May 16, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$341,370
$3,630
1%
100%
$2,084/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$2,509/mo
+$741/mo
11.4%
