Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$505,000

77 Crystal Lake Ln, The Woodlands, TX, 77380

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,480 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$1.09 / sqft
Year BuiltBuilt in 1978

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Refrigerator, Washer, Microwave, Gas Cooktop, Electric Oven
FlooringCarpet, Tile

Exterior

Lot Size7,664 sqft

Building Information

Year Built1978
Stories2
Roof Type127
Garage Spaces2

Land Information

APN9728-05-02000
Lot Number19-B
SubdivisionWdlnds Vil Grogans Ml 05
Land UseResidential
Legal DescriptionS972805 - WDLNDS VIL GROGANS ML 05, BLOCK 1, LOT 19-B, 20-A
Census Tract691602
Assessed Land Value$50,000
Assessed Improvement Value$318,337
Assessment Year2025

About this property

Newly updated 4 bedroom, two story home on a quiet greenbelt lot in The Woodlands Grogan's Mill. Convenient up-front location with access to I-45, Exxon Campus, parks, restaurants and shopping. Zoned to top schools. Recent upgrades include exterior paint and landscaping, high efficiency HVAC, new roof, wood look tile floors, kitchen backsplash, LED lighting, stainless steel appliances, and hot water heater. Utility room with washer, dryer, and half bath. Fenced yard with Iron back fence and gate to hike and bike trails. Attentive local landlord. Schedule a showing today. Note: house improvements are in progress: both bathrooms, interior paint, lvp flooring, hvac, landscaping. Home will be available mid April.

Investor Tools

Property Icon
$505,000
Estimated Property Value
$166,125Estimated Mortgage Balance
$359,231Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,030 /month
Positive
Cash Flow Estimate:
$1,010 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$718/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,090
$368,337
2025
$50,000
$318,337
$368,337
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,090
$368,337

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$166,125
No
First
Feb 25, 2020
Mar 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,769
$336,231
69%
29%
$997/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: The Woodlands

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

77 Crystal Lake Ln | Property Details | No Agent List