$1,259,752
NAL Estimated Property Value22309 Meadowhurst Circle, Tomball, TX, 77377
Off Market
Highlights
Interior
Exterior
Lot Size1.11 acres
Building Information
Year Built2023
Garage Spaces3
Land Information
APN1206040020005
Lot Number5
SubdivisionRosehurst
Land UseResidential
Legal DescriptionLT 5 BLK 2 ROSEHURST
Census Tract555600
Assessed Land Value$173,290
Assessed Improvement Value$1,086,462
Assessment Year2025
About this property
Beautiful piece of property to build your dream home on. The property is in a gated community. Mature trees and corner lot. You can watch the wildlife from your porch.
Investor Tools
$1,259,752
Estimated Property Value
$720,885Estimated Mortgage Balance
$538,867Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,559 /month
Positive
Cash Flow Estimate:
$2,520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,342/month
$605/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,810
$1,259,752
2025
$173,290
$1,086,462
$1,259,752
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,810
$1,259,752
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$775,000
No
First
Aug 29, 2022
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$720,885
$538,867
42%
57%
$4,647/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$5,252/mo
$-3,042/mo
2.1%
