$325,387
NAL Estimated Property Value2602 Wisteria Way, Highlands, TX, 77562
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size12,798 sqft
Building Information
Year Built1992
Garage Spaces2
Land Information
APN1146730000092
Lot Number92
SubdivisionCountry Terrace
Land UseResidential
Legal DescriptionLT 92 COUNTRY TERRACE SEC 2
Census Tract253000
Assessed Land Value$52,778
Assessed Improvement Value$272,609
Assessment Year2025
About this property
Wow! Honey stop the car!! Top to bottom this home has been redone. Brand new AC (2022). This home was designed by a local designer and is sure to impress!! large living space with open concept!! This property also has a bonus game room upstairs. It speaks for itself!! Come see it today before it’s gone!!
Investor Tools
$325,387
Estimated Property Value
$255,271Estimated Mortgage Balance
$70,116Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,952 /month
Positive
Cash Flow Estimate:
$651 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,495
$325,387
2025
$52,778
$272,609
$325,387
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,495
$325,387
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bayfirst National Bank
Fha
$274,928
Yes
First
Jul 21, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,271
$70,116
21%
78%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,649/mo
+$73/mo
6.4%
