$217,000
NAL Estimated Property Value403 Cherry Valley Dr, Huffman, TX, 77336
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Gas Cooktop, Dishwasher
FlooringTile
Exterior
Lot Size8,999 sqft
Building Information
Year Built1969
Garage Spaces2
Land Information
APN0870090000424
Lot Number409
SubdivisionLakewood Heights
Land UseResidential Single Family
Legal DescriptionLT 409 BLK 14 LAKEWOOD HEIGHTS SEC 2
Census Tract251701
Assessed Land Value$44,415
Assessed Improvement Value$170,400
Assessment Year2025
About this property
Charming property has recently been renovated with newer roof, wood look tile, fresh paint in and out, removed galvanized sewer pipe in foundation and replaced with PVC, foundation repair with lifetime warranty, etc. Great location within walking distance to the elementary school and an easy drive to Atascocita. Neighborhood has a private pool, park and boat launch.
Investor Tools
$217,000
Estimated Property Value
$207,328Estimated Mortgage Balance
$9,672Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,317 /month
Positive
Cash Flow Estimate:
$439 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$250/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,911
$214,815
2025
$44,415
$170,400
$214,815
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,911
$214,815
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kind Lending Llc
Fha
$220,924
Yes
First
Jan 9, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,328
$27,672
11%
96%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,675/mo
+$47/mo
9.5%
