$499,000
12503 E Shadow Lake Ln, Cypress, TX, 77429
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesFreestanding Oven, Electric Cooktop, Dishwasher
Exterior
Lot Size1 acre
Building Information
Year Built1989
Garage Spaces5
Land Information
APN0814160000056
Lot Number56
SubdivisionCypress Creek Estates
Land UseResidential
Legal DescriptionLT 56 CYPRESS CREEK ESTATES
Census Tract552301
Assessed Land Value$117,612
Assessed Improvement Value$309,312
Assessment Year2025
Investor Tools
$641,232Estimated Mortgage Balance
$426,924Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$208/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$367
$426,924
2025
$117,612
$309,312
$426,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$367
$426,924
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$650,750
No
First
Nov 3, 2025
Dec 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$641,232
N/A
0%
150%
$3,902/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$3,902/mo
$-1,742/mo
6.1%
