$501,000
NAL Estimated Property Value87 Wood Drake Pl, The Woodlands, TX, 77375
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size5,937 sqft
Building Information
Year Built2012
Garage Spaces2
Land Information
APN1316400020005
Lot Number5
SubdivisionThe Woodlands Creekside Park West
Land UseResidential
Legal DescriptionLT 5 BLK 2 THE WOODLANDS CREEKSIDE PARK WEST SEC 4
Census Tract555303
Assessed Land Value$73,704
Assessed Improvement Value$407,972
Assessment Year2025
About this property
Beautiful home that features an open floor plan, Formal Dining room, large size kitchen with granite counter tops and breakfast bar, large size living area, master bedroom is on first floor with view to backyard, second floor has 3 big bedrooms with one shared bathroom and a family room open with view to downstairs living area, covered patio on backyard. Come visit this amazing home today, wont last long.
Investor Tools
$501,000
Estimated Property Value
$0Estimated Mortgage Balance
$501,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,006 /month
Positive
Cash Flow Estimate:
$1,002 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,554
$481,676
2025
$73,704
$407,972
$481,676
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,554
$481,676
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$505,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
N/A
+$2,470/mo
5.9%
