$346,000
NAL Estimated Property Value20215 Wallstone Court, Spring, TX, 77388
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Gas Cooktop
Exterior
Lot Size11,761 sqft
Building Information
Year Built2000
Garage Spaces2
Land Information
APN1202260020003
Lot Number3
SubdivisionCypresswood Glen
Land UseResidential
Legal DescriptionLT 3 BLK 2 CYPRESSWOOD GLEN SEC 3
Census Tract553403
Assessed Land Value$63,337
Assessed Improvement Value$282,392
Assessment Year2025
About this property
Property features 4 bedrooms, 2 bathrooms, open floor plan, fireplace, covered patio, fenced backyard and 3-car detached garage with covered walkway. Study/ 4th bedroom has French doors. Home with potential. Sold As Is.
Investor Tools
$346,000
Estimated Property Value
$265,857Estimated Mortgage Balance
$80,143Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,076 /month
Positive
Cash Flow Estimate:
$692 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$686/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,506
$345,729
2025
$63,337
$282,392
$345,729
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,506
$345,729
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Synergy One Lending
Conventional
$279,900
No
First
Aug 15, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,857
$80,143
23%
77%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$2,379/mo
+$81/mo
8.5%
