$239,900
22811 August Leaf Dr, Tomball, TX, 77375
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesSide Yard
Lot Size7,301 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN1145540130365
Lot Number365
SubdivisionWillow Forest
Land UseResidential
Legal DescriptionLT 365 BLK 13 017*W3465200-002-013-365 WILLOW FOREST SEC 2
Census Tract554908
Assessed Land Value$51,530
Assessed Improvement Value$197,927
Assessment Year2025
About this property
Charming 3-2-2 on beautiful corner lot. HVAC replaced in 2023. WTR HTR installed in late 2025. Kitchen opens nicely to breakfast area & living room. Flex room towards the front of the home would make a great study or formal dining. Cozy starter home! Side yard, patio & mature trees! Walking distance to community swimming pool, tennis courts & club house! Priced to sell! Schultz Elementary is less than a mile away. Convenient access to The Grand Parkway, Home Depot, area golf clubs, historic Tomball, 249 and much more!
Investor Tools
$182,162Estimated Mortgage Balance
$67,295Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,497 /month
Positive
Cash Flow Estimate:
$499 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$227/month
$586/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,472
$249,457
2025
$51,530
$197,927
$249,457
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,472
$249,457
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$201,400
No
First
Jul 19, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,162
$67,295
26%
73%
$1,208/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,910/mo
$1,794/mo
+$116/mo
9.2%
