$417,000
NAL Estimated Property Value29635 Burcreek, Fulshear, TX, 77441
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop
FlooringCarpet, Tile
Exterior
Lot Size5,625 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN2709-02-001-0330-901
Lot Number33
SubdivisionCreek Rush At Cross Creek Ranch Sec 2
Land UseResidential
Legal DescriptionCREEK RUSH AT CROSS CREEK RANCH SEC 2, BLOCK 1, LOT 33
Census Tract673202
Assessed Land Value$63,491
Assessed Improvement Value$324,509
Assessment Year2025
About this property
High-quality tenant in place – ideal for investors seeking immediate cash flow from day one of ownership. This gorgeous single-story home welcomes you with an open-concept layout, where the foyer flows into the kitchen, which overlooks the spacious great room and dining area. A truly beautiful one-story residence that’s definitely a must-see!
Investor Tools
$417,000
Estimated Property Value
$457,766Estimated Mortgage Balance
$417,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,700 /month
Positive
Cash Flow Estimate:
$900 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$767/month
$1,300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,114
$388,000
2025
$63,491
$324,509
$388,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,114
$388,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$232,800
No
First
Nov 5, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$457,766
N/A
0%
110%
$3,058/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,260/mo
$4,358/mo
$-2,098/mo
6.5%
