$395,463
NAL Estimated Property Value3610 Cape Forest Dr, Kingwood, TX, 77345
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size9,017 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1194860010003
Lot Number3
SubdivisionKings Crossing
Land UseResidential
Legal DescriptionLT 3 BLK 1 KINGS CROSSING SEC 24
Census Tract251505
Assessed Land Value$84,244
Assessed Improvement Value$311,219
Assessment Year2025
Investor Tools
$395,463
Estimated Property Value
$271,322Estimated Mortgage Balance
$124,141Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,373 /month
Positive
Cash Flow Estimate:
$791 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$200/month
$484/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$423
$395,463
2025
$84,244
$311,219
$395,463
No
Tax History
Year
Tax Paid
Assessed Value
2024
$423
$395,463
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$296,000
Yes
First
Dec 30, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,322
$124,141
31%
69%
$1,775/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$2,259/mo
+$871/mo
9.5%
