$233,000
NAL Estimated Property Value19710 Vernier Woods Ln, Spring, TX, 77379
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Refrigerator, Dishwasher
FlooringLaminate
Exterior
Lot Size6,299 sqft
Building Information
Year Built1992
Garage Spaces2
Land Information
APN1163970030047
Lot Number47
SubdivisionBridgestone West
Land UseResidential
Legal DescriptionLT 47 BLK 3 BRIDGESTONE WEST SEC 2
Census Tract554906
Assessed Land Value$44,100
Assessed Improvement Value$170,419
Assessment Year2025
About this property
Great 3/2 house in a quite neighborhood with mature trees and parks. House has a lot of updates: new kitchen cabinets, new granite, new stove and microwave, new updated master shower, freshly painted walls, new spray deck. No carpet in the house!
Investor Tools
$233,000
Estimated Property Value
$145,277Estimated Mortgage Balance
$87,723Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,398 /month
Positive
Cash Flow Estimate:
$466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$431/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,012
$214,519
2025
$44,100
$170,419
$214,519
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,012
$214,519
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$160,000
No
First
Jul 13, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,277
$89,723
38%
62%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$960/mo
+$1,040/mo
10.3%
