$920,000
NAL Estimated Property Value10 Rillwood Pl, Spring, TX, 77382
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Cooktop, Dishwasher, Cooktop
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size10,101 sqft
Building Information
Year Built1999
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9719-50-13900
Lot Number30
SubdivisionWdlnds Vil Alden Bridge
Land UseResidential
Legal DescriptionWDLNDS VIL ALDEN BRIDGE 50, BLOCK 2, LOT 30
Census Tract690607
Assessed Land Value$100,000
Assessed Improvement Value$732,139
Assessment Year2025
About this property
This open concept Village builder home has all the space you need with 5 bedrooms on a cul de sac lot. Located in Slatestone neighborhood in Alden Bridge Village this home offers all the amenities desired: heated pool/spa, game room, flex bedroom/media room, primary downstairs, open concept kitchen and family room, home office/study and whole house Generac generator. Zoned to the accredited Buckalew Elementary and The Woodlands High School. Walking distance to nearby parks, tennis courts and community pool.
Investor Tools
$920,000
Estimated Property Value
$656,620Estimated Mortgage Balance
$263,380Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,520 /month
Positive
Cash Flow Estimate:
$1,840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,039/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,871
$832,139
2025
$100,000
$732,139
$832,139
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,871
$832,139
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Premia Mortgage Llc
Conventional
$680,000
No
First
Jun 28, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$656,620
$259,380
28%
71%
$4,077/mo
