$440,000
NAL Estimated Property Value4602 Timber Pine Trl, Kingwood, TX, 77345
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Convection Oven, Double Oven, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringWood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size8,255 sqft
Building Information
Year Built2001
Garage Spaces2
Land Information
APN1209590010028
Lot Number28
SubdivisionMills Creek Village
Land UseResidential
Legal DescriptionLT 28 BLK 1 MILLS CREEK VILLAGE SEC 6
Census Tract251501
Assessed Land Value$72,155
Assessed Improvement Value$272,523
Assessment Year2025
About this property
This property has a DREAM BACKYARD a saltwater pool with Pebble Tec, no back neighbors, and an outdoor kitchen. You get a whole house generator, ZOYSIA grass, high ceilings, freshly painted walls, updated primary bath, access to 3 parks, walking trails, village pool, and zoned to preferred schools in The Livable Forest of Kingwood. This home has never flooded. Don't miss out on this amazing opportunity!
Investor Tools
$440,000
Estimated Property Value
$275,905Estimated Mortgage Balance
$164,095Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$480/month
$532/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,559
$344,678
2025
$72,155
$272,523
$344,678
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,559
$344,678
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$280,000
No
First
Jul 22, 2025
Aug 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,905
$175,095
38%
63%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$2,211/mo
+$919/mo
8.5%
