$268,000
NAL Estimated Property Value22715 Red Pine Dr, Tomball, TX, 77375
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Range
FlooringCarpet, Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built2000
Stories2
Garage Spaces1
Land Information
APN1145540140451
Lot Number451
SubdivisionWillow Forest
Land UseResidential
Legal DescriptionLT 451 BLK 14 017*W3465200-002-014-451 WILLOW FOREST SEC 2
Census Tract554908
Assessed Land Value$51,233
Assessed Improvement Value$216,349
Assessment Year2025
About this property
Want a huge back yard?? Well this is it! This beautiful home sits on two lots, for a total of 13,800 sq ft lot. Also has a nice open floor plan with lots of natural light through out the house. House has been kept up well, the roof was replaced this past March (2019), water heater was replaced 2018, AC has been upgraded as well.
Investor Tools
$268,000
Estimated Property Value
$190,119Estimated Mortgage Balance
$77,881Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
$498/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,717
$267,582
2025
$51,233
$216,349
$267,582
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,717
$267,582
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$213,560
Yes
First
Sep 23, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,119
$85,881
31%
71%
$1,281/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,779/mo
+$691/mo
11.1%
