$448,000
NAL Estimated Property Value24110 Stanford Pl, Waller, TX, 77484
$582,400 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee Owner
Highlights
Interior
AppliancesFree-Standing Range, Oven
Exterior
Lot Size2.65 acres
Building Information
Year Built1984
Stories1
Garage Spaces2
Land Information
APN0431670010015
Land UseResidential
Legal DescriptionTR 1D-15 ABST 501 S KELLEY
Census Tract556000
Assessed Land Value$230,780
Assessed Improvement Value$180,120
Assessment Year2025
Investor Tools
$448,000
Estimated Property Value
$297,176Estimated Mortgage Balance
$150,824Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$582,400
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,688 /month
Positive
Cash Flow Estimate:
$896 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$326/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,675
$410,900
2025
$230,780
$180,120
$410,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,675
$410,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Laraby Financial Group Inc
Conventional
$323,000
No
First
Feb 25, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,176
$158,824
34%
66%
$1,937/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,937/mo
$-215/mo
4.6%
