1view

Owner Contacts

$880,000

NAL Estimated Property Value

25119 Waterstone Estates Cir E, Tomball, TX, 77375

Off Market

4 Beds

5 Bath

4,241 Sq Ft

Single Family Residence

$202.66 / sqft

Built in 2012

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Private Pool

Lot Size21,815 sqft

Building Information

Year Built2012

Garage Spaces3

Land Information

APN1300310010013

Lot Number13

SubdivisionWaterstone Estates

Land UseResidential

Legal DescriptionLT 13 BLK 1 WATERSTONE ESTATES

Census Tract555303

Assessed Land Value$130,842

Assessed Improvement Value$694,382

Assessment Year2025

About this property

This gorgeous Coventry home is on a sprawling 1/2 acre, corner lot in the charming, gated Waterstone Estates community. It features a spacious open floor plan w/ 4 beds, 4.5 baths & 4-car tandem garage, perfect for a mancave or workshop. This home is in pristine condition and owners have invested >$150K in upgrades/improvements: swimming pool ('13), composite roof ('22), 1st floor wood flooring ('20), exterior fence ('22), custom built-ins ('15), garage cabinets/shelving ('13) AND MORE! SEE FULL LIST IN ATTACHMENTS! Home boasts expansive windows, high ceilings & neutral paint. Downstairs features a gourmet kitchen open to breakfast & family room; formal dining; private office & spacious primary suite w/ generous bath & huge walk-in closet. Upstairs features a game room; 3 secondary bedrooms & 3 full baths. Enjoy scenic backyard views from your large covered back patio. Conveniently located near The Woodlands & downtown Tomball. Zoned to Tomball ISD & never flooded.

Investor Tools

$880,000

Estimated Property Value

$506,133Estimated Mortgage Balance

$373,867Estimated Equity

42% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,280 /month

Positive

Cash Flow Estimate:

$1,760 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$787/month

$1,545/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,046

$825,224

2025

$130,842

$694,382

$825,224

Tax History

Year

Tax Paid

Assessed Value

2024

$5,046

$825,224

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Wells Fargo Bank Na

Conventional

$525,000

First

May 17, 2024

Jun 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$506,133

$371,867

42%

58%

$3,148/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,470/mo

$4,693/mo

$-2,223/mo

3.4%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area