$573,000
NAL Estimated Property Value28710 Eden Creek Trl, Fulshear, TX, 77441
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size10,793 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN2690-13-001-0540-914
Lot Number54
SubdivisionCreek Cove At Cross Creek Ranch Sec 13
Land UseResidential
Legal DescriptionCREEK COVE AT CROSS CREEK RANCH SEC 13, BLOCK 1, LOT 54, AMENDING PLAT NO. 1
Census Tract673202
Assessed Land Value$89,570
Assessed Improvement Value$417,601
Assessment Year2025
About this property
Please check out this almost new home zoned in Katy ISD. Home featured with front porch, 4 bedrooms, 3 full baths and 2 garage. 2 bedrooms down with a private study room which could also be converted to a formal dining room. Game room upstairs with 2 other bedrooms. Open kitchen with huge countertop and tons of storages. Primary room had a fancy walk in shower. The only carpet area is the stairs and all other areas come with upgraded vinyl floors. Covered patio and spacious backyard for family entertainment.
Investor Tools
$573,000
Estimated Property Value
$254,158Estimated Mortgage Balance
$318,842Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,438 /month
Positive
Cash Flow Estimate:
$1,146 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,001/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,148
$507,171
2025
$89,570
$417,601
$507,171
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,148
$507,171
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$265,000
No
First
Feb 9, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,158
$302,842
54%
44%
$1,632/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,260/mo
$1,632/mo
+$628/mo
4.7%
