$468,000
NAL Estimated Property Value650 West Cascade Heights Drive, Montgomery, TX, 77316
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size7,410 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN9652-81-04100
Lot Number14
SubdivisionWoodforest 81
Land UseResidential
Legal DescriptionS965281 - WOODFOREST 81, BLOCK 2, LOT 14
Census Tract694503
Assessed Land Value$58,000
Assessed Improvement Value$394,835
Assessment Year2025
About this property
PERRY HOMES NEW CONSTRUCTION!
Investor Tools
$468,000
Estimated Property Value
$400,347Estimated Mortgage Balance
$67,653Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,059 /month
Positive
Cash Flow Estimate:
$1,020 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$976/month
$1,265/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,376
$452,835
2025
$58,000
$394,835
$452,835
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,376
$452,835
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Fha
$427,350
Yes
First
Dec 21, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$400,347
$67,653
14%
86%
$2,563/mo
