$458,000
NAL Estimated Property Value8103 Vida Costa Dr, Cypress, TX, 77433
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesSprinkler System
Lot Size7,771 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN1448970020025
Lot Number25
Land UseResidential
Legal DescriptionLT 25 BLK 2 MARVIDA SEC 6
Census Tract543005
Assessed Land Value$93,240
Assessed Improvement Value$328,711
Assessment Year2025
About this property
NEW Construction Capri Floor Plan at Marvida! This NEW Construction Home is a 2-Story, 4 Beds, 3.5 Baths with Covered Patio! The Kitchen features 42" Linen Cabinets with Thyme Kitchen Island Cabinets, Vogue Omegastone Countertops, Stainless Steel Undermount Kitchen Sink & Shale Wood Flooring. The Primary Suite offers Double Sinks, Separate Tub & Shower & Oversized Walk-in Closet. The Home is Complete with Full Sod, Sprinkler System & Garage Door Opener! This Home is Move-in Ready!
Investor Tools
$458,000
Estimated Property Value
$416,095Estimated Mortgage Balance
$41,905Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,748 /month
Positive
Cash Flow Estimate:
$916 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$420/month
$1,230/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,747
$421,951
2025
$93,240
$328,711
$421,951
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,747
$421,951
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brookhollow Mortgage Services Ltd
Fha
$441,839
Yes
First
Mar 31, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$416,095
$58,905
12%
91%
$2,650/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$3,880/mo
$-630/mo
8.5%
