$441,000
NAL Estimated Property Value22811 Banff Brook Way, Tomball, TX, 77375
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size7,606 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN1347510010021
Lot Number21
SubdivisionWillow Lake Village Amend
Land UseResidential
Legal DescriptionLT 21 BLK 1 WILLOW LAKE VILLAGE AMEND
Census Tract554803
Assessed Land Value$62,665
Assessed Improvement Value$308,800
Assessment Year2025
About this property
5 bedrooms, 3 bathrooms for $2300/mo!!! Open floor plan with large master bedroom and bathroom. Lease today!!
Investor Tools
$441,000
Estimated Property Value
$62,823Estimated Mortgage Balance
$378,177Estimated Equity
85% 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
$767/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,999
$371,465
2025
$62,665
$308,800
$371,465
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,999
$371,465
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barton Creek Lending Group Llc
Conventional
$157,500
No
First
Jan 20, 2016
Feb 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$62,823
$384,177
85%
14%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
N/A
+$2,470/mo
6.7%
