$287,000
NAL Estimated Property Value22838 Ephesus Avenue, Tomball, TX, 77377
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size4,391 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1467730020010
Lot Number10
Land UseResidential Single Family
Legal DescriptionLT 10 BLK 2 ROSEHILL MEADOW SEC 2
Census Tract555501
Assessed Land Value$50,256
Assessed Improvement Value$230,380
Assessment Year2025
About this property
1 Story, 3 Bedrooms, 2 ½ Baths, Luxury Vinyl Plank Flooring in Entry, Family Room, Kitchen/Dining, Utility and all Bathrooms, Tile Kitchen Backsplash, 42” Upper Kitchen Cabinets, Garden Tub and Separate Shower in Primary Bath, Upgraded Carpet and Pad, 2” Window Blinds, Upgraded Trim Package, Front Gutters, Covered Patio, Garage Door Opener, ENERGY STAR Certified Home, plus more…AVAILABLE JULY/AUGUST.
Investor Tools
$287,000
Estimated Property Value
$276,807Estimated Mortgage Balance
$10,193Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$158/month
$580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$456
$280,636
2025
$50,256
$230,380
$280,636
No
Tax History
Year
Tax Paid
Assessed Value
2024
$456
$280,636
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$277,608
Yes
First
Mar 23, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,807
$10,193
3%
96%
$1,665/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$2,245/mo
$-35/mo
9.2%
