$1,981,000
NAL Estimated Property Value31 S Tranquil Path, The Woodlands, TX, 77380
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Convection Oven, Oven, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator
FlooringCarpet, Marble, Tile, Wood
Exterior
Lot Size42,015 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9728-60-02500
Lot Number4
SubdivisionWdlnds Vil Grogans Ml 60
Land UseResidential
Legal DescriptionS972860 - WDLNDS VIL GROGANS ML 60, BLOCK 2, LOT 4
Census Tract691402
Assessed Land Value$200,000
Assessed Improvement Value$1,227,137
Assessment Year2025
About this property
Located on premier estate drive in Grogan's Point! Large corner lot with forested area behind! Inspired historic period home with extensive millwork! Massive rooms, lavish master suite, top-of-the-line amenities and updates! Epicurean kitchen! Media room can be 5th bedroom with full bath. Library plus study, exercise room! 5 fireplaces! Too many details to list see attached amenities list on HAR. 15 minutes to Exxon campus! Close to I-45/Hardy!
Investor Tools
$1,981,000
Estimated Property Value
$709,294Estimated Mortgage Balance
$1,271,706Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,886 /month
Positive
Cash Flow Estimate:
$3,962 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,666/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,082
$1,427,137
2025
$200,000
$1,227,137
$1,427,137
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,082
$1,427,137
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Smart Financial Cu
Conventional
$800,000
No
First
Jul 24, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$709,294
$1,231,706
63%
36%
$4,797/mo
