$440,000
NAL Estimated Property Value28725 Waikiki Ln, Conroe, TX, 77356
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size8,534 sqft
Building Information
Year Built1990
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4015-00-09200
Lot Number9
SubdivisionDiamondhead
Land UseResidential
Legal DescriptionDIAMONDHEAD, BLOCK 4, LOT 9
Census Tract694307
Assessed Land Value$42,670
Assessed Improvement Value$258,026
Assessment Year2025
About this property
This Home has an amazing floor plan with views of Lake Conroe from the back of home/yard. Split floorplan with Sunroom/Office. Windows replaced with double paned. Additional insulation added to attic. This home is clean and updated and ready for move-in. Beautiful laminate wood flooring in living area. Custom cabinets in kitchen and through out home. Tons of storage in laundry and bathrooms. See photos for additional comments.
Investor Tools
$440,000
Estimated Property Value
$286,163Estimated Mortgage Balance
$153,837Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$481/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,572
$288,812
2025
$42,670
$258,026
$300,696
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,572
$288,812
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$228,000
No
First
Sep 10, 2021
Oct 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,163
$106,837
27%
65%
$1,847/mo
