$359,900
6255 Topaz Pines Trl, Humble, TX, 77338
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesWater Heater, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher, Exhaust Fan
FlooringCarpet, Tile
Exterior
Lot Size5,754 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1454480030003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 3 FLAGSTONE SEC 1
Census Tract240802
Assessed Land Value$53,048
Assessed Improvement Value$254,269
Assessment Year2025
Investor Tools
$283,721Estimated Mortgage Balance
$23,596Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,159 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,169
$307,317
2025
$53,048
$254,269
$307,317
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,169
$307,317
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Fha
$277,614
Yes
First
Jul 20, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,721
$23,596
7%
92%
$1,805/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,255/mo
$-29/mo
8.7%
