$326,000
NAL Estimated Property Value23315 Mystery St, Huffman, TX, 77336
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Gas Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size33,223 sqft
Building Information
Year Built2005
Garage Spaces1
Land Information
APN1047580000059
Lot Number59
SubdivisionForest Manor
Land UseResidential
Legal DescriptionLT 59 BLK 3 FOREST MANOR SEC 1
Census Tract251702
Assessed Land Value$55,220
Assessed Improvement Value$258,086
Assessment Year2025
About this property
Great Opportunity to be in the Huffman Schools with a 3/4 acre lot and on a culdesac. Also, seller is offering creative loan terms with 20 percent down. Nice open floor plan with high ceilings, wood laminate floors with front & back covered patios. Plenty of room to build your workshop. Come enjoy the quiet laid back neighborhood with a low tax rate & no HOA fee.
Investor Tools
$326,000
Estimated Property Value
$225,651Estimated Mortgage Balance
$100,349Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,039 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,220
$313,306
2025
$55,220
$258,086
$313,306
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,220
$313,306
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jane M Madden
Seller Carryback / Seller Financing / Seller Take-Back
$229,000
No
First
Jul 24, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,651
$106,349
32%
69%
$1,373/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,373/mo
+$853/mo
8.2%
