$308,000
NAL Estimated Property Value8111 Wahi Ln, 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
Exterior
Lot Size7,501 sqft
Building Information
Year Built2022
Garage Spaces1
Land Information
APN1448970020007
Lot Number7
Land UseResidential
Legal DescriptionLT 7 BLK 2 MARVIDA SEC 6
Census Tract543005
Assessed Land Value$92,737
Assessed Improvement Value$211,358
Assessment Year2025
About this property
NEW Construction Bali Floor Plan at Marvida! This NEW Construction Home is a 1-Story, 3 Beds, 2 Baths with Covered Patio! The Kitchen features Sorrel Kitchen Backsplash, 42" Snowbound Cabinets, Vineyard Granite Countertops, Stainless Steel Undermount Kitchen Sink & Perfect Greige Carpet. The Primary Suite offers Double Sinks, Walk-in Shower & Oversized Walk-in Closet. The Home is Complete with Full Sod, Sprinkler System & Garage Door Opener!
Investor Tools
$308,000
Estimated Property Value
$191,699Estimated Mortgage Balance
$116,301Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,848 /month
Positive
Cash Flow Estimate:
$616 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$323/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,333
$304,095
2025
$92,737
$211,358
$304,095
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,333
$304,095
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advisa Mortgage Services Ltd
Conventional
$204,990
No
First
Nov 29, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,699
$116,301
37%
62%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$2,430/mo
+$90/mo
9.8%
