1view

Owner Contacts

$375,000

NAL Estimated Property Value

25318 Pirates One Dr, Tomball, TX, 77375

Off Market

4 Beds

3 Bath

2,039 Sq Ft

Single Family Residence

$1.25 / sqft

Built in 2020

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Refrigerator, Dishwasher, Dryer, Washer, Water Purifier

FlooringCarpet, Tile

Exterior

Exterior FeaturesPlayground

Lot Size5,998 sqft

Building Information

Year Built2020

Garage Spaces2

Land Information

APN1501180020002

Lot Number2

Land UseResidential

Legal DescriptionLT 2 BLK 2 GROVE LANDING

Census Tract555303

Assessed Land Value$69,000

Assessed Improvement Value$283,000

Assessment Year2025

About this property

Welcome to this modern 4-bedroom, 3-FULL BATHROOM, 1-story home conveniently located near both THE WOODLANDS & in highly rated TOMBALL ISD. This home features HIGH CEILINGS, LARGE KITCHEN ISLAND, REFRIGERATOR INCLUDED, COVERED PATIO + 2 outdoor fans & Washer & Dryer will be provided if you prefer. The kitchen is well designed with a LARGE ISLAND, which provides ample space for serving meals or gathering with friends and family. The kitchen features GRANITE countertops, recent appliances. 2 bedrooms and a full bathroom are located towards the front of the home, w/ an additional bedroom that has its own en-suite full bathroom & WALK IN CLOSET in the middle of the home. The primary bedroom is separate from the other 3 bedrooms offering privacy & space. The primary bedroom en-suite bathroom features a SOAKING BATHTUB & SEPARATE SHOWER, DOUBLE SINKS, and a walk-in closet. Located in Grove Landing you have easy access to EXXON-MOBILE, the Grand Parkway, & Kuykendahl.

Investor Tools

$375,000

Estimated Property Value

$119,162Estimated Mortgage Balance

$255,838Estimated Equity

68% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,250 /month

Positive

Cash Flow Estimate:

$750 /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

$431/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,295

$352,000

2025

$69,000

$283,000

$352,000

Tax History

Year

Tax Paid

Assessed Value

2024

$3,295

$352,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Nationstar Mortgage Llc

Conventional

$130,000

First

Dec 22, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$119,162

$255,838

68%

32%

$780/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,910/mo

$780/mo

+$1,130/mo

6.1%

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