$262,000
NAL Estimated Property Value29314 Cherokee Ln, Waller, TX, 77484
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1.27 acres
Building Information
Year Built2023
Land Information
APN1148040000039
Lot Number39
SubdivisionKickapoo Farms U/R
Land UseResidential
Legal DescriptionLT 39 KICKAPOO FARMS U/R
Census Tract543100
Assessed Land Value$138,738
Assessed Improvement Value$45,059
Assessment Year2025
About this property
Beautiful 1.27-acre lot that is mobile-home ready, offering a peaceful setting and plenty of space. Perfect for building your dream home or placing your mobile home and enjoying the location right away.
Investor Tools
$262,000
Estimated Property Value
$122,213Estimated Mortgage Balance
$139,787Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$217/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,296
$183,797
2025
$138,738
$45,059
$183,797
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,296
$183,797
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ky Han Lam Etal
Purchase Money Mortgage
$130,000
No
First
Feb 10, 2023
Mar 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,213
$139,787
53%
47%
$780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$780/mo
+$942/mo
7.9%
