$330,000
32306 Elmwood Manor, Waller, TX, 77484
$349,167 ARV
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl Plank
Exterior
Lot Size6,861 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1463860030014
Lot Number14
Land UseResidential
Legal DescriptionLT 14 BLK 3 OAKWOOD ESTATES SEC 1
Census Tract556000
Assessed Land Value$59,637
Assessed Improvement Value$319,479
Assessment Year2025
About this property
Welcome home to 32306 Elmwood Manor. The Cypress features 4 bedrooms, 2.5 baths, study, 2 beds down, & 2 car garage and over 2,700 square feet of living space. Spacious kitchen, featuring a combination of Rockwell & our Horizon collection including a beautifully designed kitchen with Quartz counter tops, Whirlpool appliances, and a spacious covered patio! You don't want to miss this gorgeous home has to offer! Located in Oakwood Estates only 1.5 miles from Hwy 290
Investor Tools
$317,359Estimated Mortgage Balance
$61,757Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$349,166
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,275 /month
Positive
Cash Flow Estimate:
$758 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
$580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,845
$379,116
2025
$59,637
$319,479
$379,116
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,845
$379,116
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Conventional
$333,000
No
First
Mar 21, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,359
$61,757
16%
84%
$1,997/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,577/mo
$-351/mo
7.0%
