$1,640,000
NAL Estimated Property Value504 Nursery Rd 2210, The Woodlands, TX, 77380
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size3,359 sqft
Building Information
Year Built2022
Land Information
APN5551-91-03800
SubdivisionGrogans Crest Condo
Land UseOffice Building
Legal DescriptionS555191 - GROGANS CREST CONDO, BLDG 2 UNIT 2210
Census Tract691601
Assessed Land Value$40,308
Assessed Improvement Value$369,756
Assessment Year2025
About this property
New construction. This is a corner unit with lots of natural light. Hard to find 3 bedrooms plus a study. 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.
Investor Tools
$1,640,000
Estimated Property Value
$324,190Estimated Mortgage Balance
$1,315,810Estimated Equity
80% 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
$862/month
$310/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,142
$410,064
2025
$40,308
$369,756
$410,064
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,142
$410,064
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$165,000
No
First
May 30, 2025
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$324,190
$1,315,810
80%
20%
$1,980/mo
