$314,000
NAL Estimated Property Value21718 Cypress Maple Dr, TX, 77433
$325,895 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesConvection Oven, Gas Range, Dryer, Refrigerator, Washer
Exterior
Lot Size3,855 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1463960010044
Lot Number44
Land UseResidential
Legal DescriptionLT 44 BLK 1 CYPRESS OAKS NORTH SEC 3
Census Tract543005
Assessed Land Value$59,972
Assessed Improvement Value$228,853
Assessment Year2025
About this property
Spacious and well-maintained 4-bedroom, 2-bath rental home perfect for family living. Features fresh interior paint, no carpet throughout for easy cleaning and allergy-friendly living, and a functional layout with generously sized bedrooms. All appliances are included, making move-in simple and stress-free. Comfortable, low-maintenance, and ready for your family to call home.
Investor Tools
$314,000
Estimated Property Value
$261,344Estimated Mortgage Balance
$52,656Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$325,895
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,884 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$169/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$454
$288,825
2025
$59,972
$228,853
$288,825
No
Tax History
Year
Tax Paid
Assessed Value
2024
$454
$288,825
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Loan Store Inc
Conventional
$270,215
No
First
Jul 30, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,344
$47,656
15%
83%
$1,621/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$1,621/mo
+$1,629/mo
12.4%
