$975,244
NAL Estimated Property Value20119 Wyndham Rose Ln, Spring, TX, 77379
$1,007,635 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Microwave, Dishwasher, Refrigerator
FlooringCarpet, Stone, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size36,482 sqft
Building Information
Year Built2006
Garage Spaces4
Land Information
APN1259600010016
Lot Number16
SubdivisionWyndham Trail
Land UseResidential
Legal DescriptionLT 16 BLK 1 WYNDHAM TRAIL
Census Tract554905
Assessed Land Value$123,345
Assessed Improvement Value$851,899
Assessment Year2025
About this property
Exquisite Ranier Custom built home built on a 3/4 plus acre lot in the neighborhood inside the exclusive gated community of Wyndham Trail. Less than a mile from Windrose Golf Club, within minutes to HEB, Target, Home Depot and dining. Easy access to the Grand Parkway and to Hwy 249. Easy commute to EXXON MOBIL campus and the Woodlands Mall.
Investor Tools
$975,244
Estimated Property Value
$587,738Estimated Mortgage Balance
$387,506Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,007,634
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,994 /month
Positive
Cash Flow Estimate:
$1,998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,660/month
$1,652/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,049
$975,244
2025
$123,345
$851,899
$975,244
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,049
$975,244
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Peyton Financial Mortgage Inc
Conventional
$640,000
No
First
Jan 25, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$587,738
$480,262
44%
60%
$3,838/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$5,490/mo
$-2,900/mo
3.2%
