$155,000
NAL Estimated Property Value2815 Kings Crossing Drive 317, Kingwood, TX, 77345
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1999
Garage Spaces1
Land Information
APN1210840000057
Land UseResidential
Legal DescriptionUNIT 317 .00518 INT COMMON LAND & ELE PH TWO WILSHIRE HOUSE KINGWOOD VLG ESTATES CONDO AMD
Census Tract250901
Assessed Land Value$25,192
Assessed Improvement Value$107,397
Assessment Year2025
About this property
VERY PEACEFUL OVER 55 GATED COMMUNITY.RARE ONE BEDROOM,ONE BATH UNIT ON THE THIRD FLOOR. LARGE ELEVATORS,LARGE BATHROOM WITH SHOWER/TUB,OUTDOOR PATIO WITH STORAGE CLOSET. COMMUNITY AMENITIES INCLUDE SECURE GATE AND SECURE ENTRANCE TO BUILDING,POOL,EXERCISE ROOM,LIBRARY,MEETING ROOMS,MEDIA ROOM,CLUBHOUSE,MAIL ROOM. TRASH PICKUP,WATER/SEWER,CABLE INCLUDED. WITHIN WALKING DISTANCE OF SHOPPING,BANKS AND RESTURANTS. REFRIGERATOR,WASHER/DRYER INCLUDED. HOME COMES WITH IT'S OWN SINGLE CAR GARAGE.
Investor Tools
$155,000
Estimated Property Value
$146,552Estimated Mortgage Balance
$8,448Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$930 /month
Positive
Cash Flow Estimate:
$310 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$191/month
$281/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,512
$132,589
2025
$25,192
$107,397
$132,589
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,512
$132,589
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$150,100
No
First
Jan 24, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,552
$8,448
5%
95%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$1,181/mo
+$359/mo
11.9%
