Last 24 Hours
$206,529
NAL Estimated Property Value602 Cindyrella Drive, Highlands, TX, 77562
Off Market
2 Beds
2 Bath
1,205 Sq Ft
Single Family Residence
$136.93 / sqft
Built in 1986Property Lead Type:
High Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1Bathrooms Half 1
Garage Available
Heating Central
CoolingExterior
Lot Size10,123 sqft
Building Information
Year Built1986
Stories1
Garage Spaces1
Land Information
APN1130250000037
Lot Number37
SubdivisionCreel Country Estates
Land UseResidential
Legal DescriptionLT 37 CREEL COUNTRY ESTATES
Census Tract252902
Assessed Land Value$39,649
Assessed Improvement Value$166,880
Assessment Year2025
About this property
Come fall in love! This 2 bedroom home has been well cared for. This well insulated home had a new roof installed in January of 2021 and ac/heat system in December of 2020. A new range has been ordered. The large, shady backyard is a perfect place to unwind after a long day. All measurement to be verified by buyer.
Investor Tools
$206,529
Estimated Property Value
$145,964Estimated Mortgage Balance
$60,565Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,239 /month
Positive
Cash Flow Estimate:
$413 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$170/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,007
$206,529
2025
$39,649
$166,880
$206,529
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,007
$206,529
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lhm Financial Corp
Fha
$162,011
Yes
First
Mar 16, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,964
$60,565
29%
71%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$972/mo
+$335/mo
7.6%
12.4%