$336,279
NAL Estimated Property Value32211 Cedar Crest Dr, Waller, TX, 77484
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,656 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1463860070032
Lot Number32
Land UseResidential
Legal DescriptionLT 32 BLK 7 OAKWOOD ESTATES SEC 1
Census Tract556000
Assessed Land Value$59,452
Assessed Improvement Value$276,827
Assessment Year2025
About this property
This new construction Paramount floor plan is sure to please! You will fall in the love with the gorgeous kitchen featuring granite countertops, linen-colored cabinets & tile flooring in all main areas. Three secondary bedrooms and a full bath can be accessed through a private hallway. The primary suite will have you in awe with the OVERSIZED walk-in closet, walk-in shower with shower seat & dual sinks. Enjoy your backyard with the extended covered patio, full sod & sprinkler system. Home is Move-In ready!
Investor Tools
$336,279
Estimated Property Value
$280,685Estimated Mortgage Balance
$55,594Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,018 /month
Positive
Cash Flow Estimate:
$673 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$342/month
$580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,427
$336,279
2025
$59,452
$276,827
$336,279
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,427
$336,279
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$293,540
No
First
Dec 29, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,685
$55,594
16%
83%
$1,760/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,340/mo
$-114/mo
7.9%
