$370,150
NAL Estimated Property Value2229 Lake Forrest Dr, West Columbia, TX, 77486
$390,587 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile, Wood
Exterior
Lot Size16,801 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces3
Land Information
APN2901-0316-000
Lot Number12
SubdivisionColumbia Lakes Sec 1
Land UseResidential
Legal DescriptionCOLUMBIA LAKES SEC 1 (A0133 M VARNER) BLK 9 LOT 12 (S/2) - LOT 13
Census Tract662000
Assessed Land Value$68,880
Assessed Improvement Value$301,270
Assessment Year2025
About this property
LARGE HOME WITH 4 BEDROOMS AND 3.5 BATHS SITUATED ON 1.5 GOLF COURSE LOTS. HOME FEATURES A CUSTOM KITCHEN WITH THOUGHTFUL UPDATES, OPEN TO TWO DINE AREAS, SPACIOUS LIVING WITH FIREPLACE AND SOARING CEILING. SPLIT FLOOR PLAN WITH TWO MASTERS BOTH WITH PRIVATE BATHS. ENJOY THE ENCLOSED PATIO AND VIEW FROM BOTH MASTERS, LIVING DINE AND OFFICE. YARD AND COURTYARD ARE FENCED!
Investor Tools
$370,150
Estimated Property Value
$238,357Estimated Mortgage Balance
$131,793Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$390,587
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,221 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$539/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,620
$370,150
2025
$68,880
$301,270
$370,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,620
$370,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Va
$243,000
Yes
First
Apr 29, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,357
$131,793
35%
64%
$1,457/mo
