$351,000
NAL Estimated Property Value5639 Sallow Bay Ln, Fulshear, TX, 77441
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Refrigerator, Dishwasher, Disposal, Microwave, Free-Standing Range
FlooringCarpet, Tile
Exterior
Lot Size2,919 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN9621-01-001-0100-901
Lot Number10
SubdivisionWillows At Cross Creek Ranch Sec 1
Land UseResidential
Legal DescriptionWILLOWS AT CROSS CREEK RANCH SEC 1, BLOCK 1, LOT 10
Census Tract673202
Assessed Land Value$35,100
Assessed Improvement Value$256,241
Assessment Year2025
About this property
Gorgeous townhome located in a brand new master planned community. Exterior features a front yard and fenced back yard with sprinkler system. Interior features all contemporary tiles downstairs. Kitchen includes refrigerator, built in microwave and upgraded range. Upstairs features master bedroom and two other rooms of good sizes. The community features three resort style recreation centers, lots of jogging trails and beautiful lakes.
Investor Tools
$351,000
Estimated Property Value
$136,187Estimated Mortgage Balance
$214,813Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,106 /month
Positive
Cash Flow Estimate:
$702 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$591/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,342
$291,341
2025
$35,100
$256,241
$291,341
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,342
$291,341
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citadel Servicing Corporation
Arm (Adjustable Rate Mortgage)
$151,650
No
First
Mar 5, 2018
Apr 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,187
$216,813
61%
39%
$1,047/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,760/mo
$1,047/mo
+$713/mo
6.0%
