$499,000
99 W Wading Pond Circle, The Woodlands TX 77375-468
On Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,695 sqft
Building Information
Year Built2013
Garage Spaces2
Land Information
APN1334820010025
Lot Number25
SubdivisionThe Woodlands Creekside Park West
Land UseResidential
Legal DescriptionLT 25 BLK 1 THE WOODLANDS CREEKSIDE PARK WEST SEC 8
Census Tract555303
Assessed Land Value$108,070
Assessed Improvement Value$352,938
Assessment Year2025
About this property
Lovely 1 Story with 3bedrooms, formal Dining and Study. Beautiful Open Family Room and kitchen that´ s made for entertaining. Wood floors in the formal Dining,Entry,Study, & Family Room. Granite Countertops in Kitchen,Tiled Backsplash, & GE Appliances. This is an ENERGY SMART home with NO NEIGHBORS BEHIND YOU!
Investor Tools
$254,646Estimated Mortgage Balance
$382,354Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,822 /month
Positive
Cash Flow Estimate:
$1,274 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$563/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,567
$461,008
2025
$108,070
$352,938
$461,008
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,567
$461,008
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Spirit Of Texas Bank Ssb
Conventional
$280,875
No
First
Jul 15, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,646
$382,354
60%
40%
$1,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,910/mo
$1,424/mo
+$486/mo
3.6%
