$1,477,000
NAL Estimated Property Value32134 Edgewater Dr, Magnolia, TX, 77354
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Water Softener, Wine Refrigerator, Microwave, Dishwasher
Exterior
Lot Size1.29 acres
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces4
Land Information
APN6791-03-00200
Lot Number2
SubdivisionLake Windcrest 03
Land UseResidential
Legal DescriptionS679103 - LAKE WINDCREST 03, LOT 2
Census Tract690407
Assessed Land Value$197,856
Assessed Improvement Value$1,094,068
Assessment Year2025
Investor Tools
$1,477,000
Estimated Property Value
$987,681Estimated Mortgage Balance
$489,319Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,000 /month
Positive
Cash Flow Estimate:
$3,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,769/month
$950/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,839
$1,093,434
2025
$197,856
$1,094,068
$1,291,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,839
$1,093,434
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$1,000,000
No
First
Jun 30, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$987,681
$494,319
33%
67%
$5,678/mo
