$441,000
NAL Estimated Property Value2235 Cold Stream Lane, Tomball, TX, 77375
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Cooktop, Gas Range, Dishwasher
FlooringTile
Exterior
Exterior FeaturesSprinkler System
Lot Size6,251 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1474090010026
Lot Number33
Land UseResidential Single Family
Legal DescriptionLT 33 BLK 2 WOOD LEAF RESERVE SEC 2
Census Tract554805
Assessed Land Value$63,550
Assessed Improvement Value$209,210
Assessment Year2025
About this property
Great investment opportunity! Tenant occupied with a 2-year lease in place, perfect for investors seeking immediate rental income. Home features high ceilings and abundant natural light through large windows, creating a bright and open feel. Conveniently located near Hwy 249 and Grand Parkway (99) with easy access to major routes. Property includes full sprinkler system, full gutters, and window blinds throughout. Located in Tomball, just minutes from shopping, dining, and entertainment in Downtown Tomball.
Investor Tools
$441,000
Estimated Property Value
$224,564Estimated Mortgage Balance
$216,436Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,646 /month
Positive
Cash Flow Estimate:
$882 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$184/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$272,760
2025
$63,550
$209,210
$272,760
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$272,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clm Mortgage Inc
Conventional
$230,000
No
First
Mar 26, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,564
$216,436
49%
51%
$1,379/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$2,129/mo
+$341/mo
6.7%
