$296,000
NAL Estimated Property Value19719 Vernier Woods Ln, Spring, TX, 77379
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,299 sqft
Building Information
Year Built1993
Garage Spaces2
Land Information
APN1163970090012
Lot Number12
SubdivisionBridgestone West
Land UseResidential
Legal DescriptionLT 12 BLK 9 BRIDGESTONE WEST SEC 2
Census Tract554906
Assessed Land Value$44,100
Assessed Improvement Value$227,393
Assessment Year2025
About this property
4 bedroom, 2 bath, 2 garage 1 story house with split floor plan and new carpet. The primary bedroom is on one side of the house and the other 3 bedrooms are on the other. The other 3 bedrooms have convenient access to the secondary bath which boasts double sinks. The main bath has double sinks, shower, soaking tub, and walk in closet. The living area has high ceilings and a cozy fireplace. The back yard is fenced with a concrete patio area.
Investor Tools
$296,000
Estimated Property Value
$223,383Estimated Mortgage Balance
$72,617Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,776 /month
Positive
Cash Flow Estimate:
$592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$417/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,523
$271,493
2025
$44,100
$227,393
$271,493
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,523
$271,493
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Fha
$237,616
Yes
First
Feb 1, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,383
$73,617
24%
75%
$1,425/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,725/mo
+$865/mo
10.5%
