$299,000
22522 Red Pine Dr, Tomball, TX, 77375
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size5,998 sqft
Building Information
Year Built1994
Stories1
Garage Spaces2
Land Information
APN1145540110359
Lot Number359
SubdivisionWillow Forest
Land UseResidential
Legal DescriptionLT 359 BLK 11 017*W3465200-002-011-359 WILLOW FOREST SEC 2
Census Tract554908
Assessed Land Value$55,935
Assessed Improvement Value$212,838
Assessment Year2025
About this property
Beautifully updated home featuring new flooring, fresh interior paint, new ceiling fans, and updated switches and outlets throughout. The remodeled kitchen and renovated primary and secondary bathrooms give the home a fresh, modern feel. Extensive interior updates and a new A/C system make this home move-in ready!
Investor Tools
$155,251Estimated Mortgage Balance
$113,522Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$128/month
$548/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$188
$268,773
2025
$55,935
$212,838
$268,773
No
Tax History
Year
Tax Paid
Assessed Value
2024
$188
$268,773
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kiavi Funding Inc
Unknown
$155,700
No
First
Aug 28, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,251
$113,522
42%
58%
$934/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,280/mo
$1,482/mo
+$798/mo
10.2%
