$2,200,000
NAL Estimated Property Value21920 Fm 1314 Road, Porter, TX, 77365
Off Market
Highlights
Interior
Exterior
Lot Size2.24 acres
Building Information
Year Built2019
Land Information
APN3603-00-00114
SubdivisionCumberland Center
Land UseCommercial
Legal DescriptionS360300 - CUMBERLAND CENTER, BLOCK 1, LOT RES A-13, A-14, ACRES 2.24
Census Tract692301
Assessed Land Value$274,696
Assessed Improvement Value$1,925,304
Assessment Year2025
Investor Tools
$2,200,000
Estimated Property Value
$2,149,209Estimated Mortgage Balance
$50,791Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,200 /month
Positive
Cash Flow Estimate:
$4,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$5,484/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$54,813
$2,200,000
2025
$274,696
$1,925,304
$2,200,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$54,813
$2,200,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Spirit Of Texas Bank Ssb
Commercial
$2,362,500
No
First
Aug 9, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,149,209
$50,791
2%
98%
$14,165/mo
