$372,990
81 Shining Point Drive, Waller, TX, 77484
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesSprinkler System
Lot Size6,926 sqft
Building Information
Garage Spaces2
Land Information
APN374500-001-018-000
Lot Number18
SubdivisionBeacon Hill 5
Land UseVacant Resd W/Util
Legal DescriptionS374500 BEACON HILL 5 BLK 1 LOT 18
Census Tract680301
Assessed Land Value$34,000
Assessment Year2025
About this property
NEW CONSCTRUCTION BY LONG LAKE LTD - PLAN 252 - Beautiful 2 story home with 4 bedrooms, 3.5 baths, Study , High Ceiling, Gas Fireplace, Tiles Floors on 1st floor, except bedroom, Sprinkler System, SS Appliances, Covered Patio, Stone Front, A must to see! Well-designed family home with modern amenities and excellent value.
Investor Tools
$0Estimated Mortgage Balance
$420,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,520 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$265/month
$698/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,076
$34,000
2025
$34,000
N/A
$34,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,076
$34,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$420,000
100%
0%
$0/mo
