$606,899
NAL Estimated Property Value31138 Crescent Hill Dr, Fulshear, TX, 77441
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size9,271 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN2761-05-002-0080-901
Lot Number8
SubdivisionCross Creek West Sec 5
Land UseResidential
Legal DescriptionCROSS CREEK WEST SEC 5, BLOCK 2, LOT 8
Census Tract673202
Assessed Land Value$217,152
Assessed Improvement Value$389,747
Assessment Year2026
Investor Tools
$606,899
Estimated Property Value
$417,260Estimated Mortgage Balance
$189,639Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,641 /month
Positive
Cash Flow Estimate:
$1,214 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,640/month
$1,550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,647
$606,899
2026
$217,152
$389,747
$606,899
No
Tax History
Year
Tax Paid
Assessed Value
2025
$16,647
$606,899
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citadel Servicing Corporation
Conventional
$441,550
No
First
Oct 30, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$417,260
$189,639
31%
69%
$2,648/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,260/mo
$4,198/mo
$-1,938/mo
4.5%
