$447,000
NAL Estimated Property Value802 Mackintosh Drive, Magnolia, TX, 77354
$487,492 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range
FlooringCarpet, Tile, Wood
Exterior
Lot Size19,020 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9495-04-09200
Lot Number92
SubdivisionWestwood 04
Land UseResidential
Legal DescriptionWESTWOOD 04, BLOCK 1, LOT 92
Census Tract690501
Assessed Land Value$76,080
Assessed Improvement Value$328,920
Assessment Year2025
Investor Tools
$447,000
Estimated Property Value
$288,088Estimated Mortgage Balance
$158,912Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$487,492
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,682 /month
Positive
Cash Flow Estimate:
$894 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$631/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,336
$405,000
2025
$76,080
$328,920
$405,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,336
$405,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$311,400
No
First
May 13, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,088
$158,912
35%
64%
$1,868/mo
