$448,000
21810 Fitzroy Manor Lane, Cypress, TX, 77433
On Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size6,512 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1450820030012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 3 AVALON AT CYPRESS SEC 1
Census Tract543005
Assessed Land Value$74,637
Assessed Improvement Value$368,077
Assessment Year2025
About this property
This stunning modern two-story plan offers a long foyer at entry that leads into the kitchen with an open-concept dining area and large family room that allows for spacious entertaining. The private owner's suite is tucked away at the back of the first floor with shower, tub and oversized walk-in closet. Additional bedroom at front of home. Upstairs you will find two additional bedrooms with a full bath and game room. Interior design upgrades feature LVP flooring at entry, kitchen, great room, ceiling fans at gathering room and owner’s suite.
Investor Tools
$414,448Estimated Mortgage Balance
$28,266Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,688 /month
Positive
Cash Flow Estimate:
$896 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,764
$442,714
2025
$74,637
$368,077
$442,714
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,764
$442,714
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Taylor Morrison Home Funding Llc
Fha
$436,340
Yes
First
Aug 7, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$414,448
$28,266
6%
94%
$2,617/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$3,817/mo
$-567/mo
8.8%
