$316,020
NAL Estimated Property Value32219 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 Size6,660 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1463860070030
Lot Number30
Land UseResidential
Legal DescriptionLT 30 BLK 7 OAKWOOD ESTATES SEC 1
Census Tract556000
Assessed Land Value$59,454
Assessed Improvement Value$256,566
Assessment Year2025
About this property
This new construction Kimbell 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. Two 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 currently under construction with an estimated September completion.
Investor Tools
$316,020
Estimated Property Value
$271,778Estimated Mortgage Balance
$44,242Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$322/month
$580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,280
$316,020
2025
$59,454
$256,566
$316,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,280
$316,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Fha
$283,755
Yes
First
Jan 26, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,778
$44,242
13%
86%
$1,702/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,282/mo
$-56/mo
8.5%
