$876,000
NAL Estimated Property Value18 Ranchers Trl, Spring, TX, 77389
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Gas Range
Exterior
Lot Size15,120 sqft
Building Information
Year Built2011
Garage Spaces2
Land Information
APN1329760010029
Lot Number29
SubdivisionThe Woodlands Vlg Of Creekside Park 24
Land UseResidential
Legal DescriptionLT 29 BLK 1 THE WOODLANDS VLG OF CREEKSIDE PARK 24
Census Tract555305
Assessed Land Value$134,879
Assessed Improvement Value$638,764
Assessment Year2025
About this property
Welcome to this stunning four bedroom, 3 and a half bath property in Creekside. Situated on one of the largest lots in the neighborhood, over 15000 sq feet, this home boasts a pool, spa, and native Texas landscaping. Enjoy the luxury of a wine cooler, soundproof media room, and an outdoor kitchen complete with fireplace, firepit, and cabana. New roof, pool resurfaced, and remodeling in the home is magazine worthy. Don't miss out on this incredible opportunity to own a piece of paradise. No showings until after open house.
Investor Tools
$876,000
Estimated Property Value
$394,666Estimated Mortgage Balance
$481,334Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,000 /month
Positive
Cash Flow Estimate:
$2,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$688/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,877
$773,643
2025
$134,879
$638,764
$773,643
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,877
$773,643
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City National Bank Of Florida
Conventional
$400,000
No
First
Apr 30, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$394,666
$622,334
61%
45%
$2,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,300/mo
$2,399/mo
+$901/mo
4.5%
