Last 24 Hours
$1,640,000
NAL Estimated Property Value504 Nursery Rd 1202, The Woodlands, TX, 77380
Off Market
2 Beds
2 Bath
1,175 Sq Ft
Condos / Townhouses
$265.63 / sqft
Built in 2024Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms 2AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size2,579 sqft
Building Information
Year Built2022
Land Information
APN5551-91-01100
SubdivisionGrogans Crest Condo
Land UseOffice Building
Legal DescriptionS555191 - GROGANS CREST CONDO, BLDG 1 UNIT 1202
Census Tract691601
Assessed Land Value$30,948
Assessed Improvement Value$186,452
Assessment Year2025
About this property
Grogan's Crest Condos is an exclusive gated residential condominium community in The Woodlands. With only 50 condominium units, you can enjoy the amenities, such a swimming pool, exercise room and paw park. This property offers ample parking and an incredible location just a couple of minutes away from I-45 and very close to The Woodlands Town Center, Market Street and The Woodlands Mall. Our units are brand new, never lived in.
Investor Tools
$1,640,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,640,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,840 /month
Positive
Cash Flow Estimate:
$3,280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$820/month
$236/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,644
$217,400
2025
$30,948
$186,452
$217,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,644
$217,400
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,640,000
100%
0%
$0/mo
12.4%