$539,000
28303 Long Mill Lane, Fulshear, TX, 77441
On Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size6,561 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN2711-08-001-0450-914
Lot Number45
SubdivisionCreek Falls At Cross Creek Ranch Sec 8
Land UseResidential
Legal DescriptionCREEK FALLS AT CROSS CREEK RANCH SEC 8, BLOCK 1, LOT 45
Census Tract673202
Assessed Land Value$66,833
Assessed Improvement Value$474,700
Assessment Year2025
About this property
Investor only!The current lease term will end on May 31, 2027.This beautiful well maintained 2-story house with 4 bedrooms. Designer paint throughout creates a calm and welcoming interior. Master suite includes an oversized closet and built-in safe. Game room and three bedrooms up. Detached garage is extra deep .
Investor Tools
$198,167Estimated Mortgage Balance
$344,833Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,258 /month
Positive
Cash Flow Estimate:
$1,086 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,040/month
$1,500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,767
$541,533
2025
$66,833
$474,700
$541,533
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,767
$541,533
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Metro City Bank
Conventional
$222,600
No
First
Sep 30, 2020
Oct 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,167
$344,833
63%
36%
$1,335/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,260/mo
$2,835/mo
$-575/mo
5.0%
