$590,000
NAL Estimated Property Value8011 Clearwater Crossing, Humble, TX, 77396
$620,604 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,328 sqft
Building Information
Year Built2004
Garage Spaces2
Land Information
APN1222050010008
Lot Number8
SubdivisionFall Creek
Land UseResidential
Legal DescriptionLT 8 BLK 1 FALL CREEK SEC 2
Census Tract232203
Assessed Land Value$74,504
Assessed Improvement Value$515,496
Assessment Year2025
Investor Tools
$590,000
Estimated Property Value
$457,233Estimated Mortgage Balance
$132,767Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$620,604
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,630 /month
Positive
Cash Flow Estimate:
$1,210 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$591/month
$1,090/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,147
$590,000
2025
$74,504
$515,496
$590,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,147
$590,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$472,000
No
First
Aug 30, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$457,233
$132,767
22%
77%
$2,830/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$3,920/mo
$-1,480/mo
5.0%
