$1,850
504 Nursery Rd Apt 3202, The Woodlands, TX, 77380
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Refrigerator, Dishwasher, Disposal, Microwave, Electric Cooktop, Electric Range, Electric Oven
FlooringLaminate
Exterior
Lot Size2,635 sqft
Building Information
Year Built2022
Land Information
APN5551-91-04600
SubdivisionGrogans Crest Condo
Land UseOffice Building
Legal DescriptionS555191 - GROGANS CREST CONDO, BLDG 3 UNIT 3202
Census Tract691601
Assessed Land Value$31,620
Assessed Improvement Value$292,328
Assessment Year2025
About this property
***2 BEDROOMS ***2 BATHS ***REFRIGERATOR, WASHER & DRYER INCLUDED ***PRIME LOCATION ***1,115 SQFT*** Conveniently located apartment in The Woodlands with easy access to I-45. Spacious living room and generous kitchen with plenty of room for cooking and entertaining. Enjoy a convenient location just minutes from shopping, restaurants, and the mall. Perfect combination of comfort, convenience & accessibility.
Investor Tools
$135,866Estimated Mortgage Balance
$1,504,783Estimated Equity
91% 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
$823/month
$236/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,680
$37,944
2025
$31,620
$292,328
$323,948
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,680
$37,944
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vantage Bank Texas
Conventional
$139,782
No
First
Jul 31, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,866
$1,504,134
91%
8%
$978/mo
