$355,000
NAL Estimated Property Value2034 Rustling Trees Way, Spring, TX, 77373
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet
Exterior
Exterior FeaturesBalcony
Lot Size3,027 sqft
Building Information
Year Built2003
Garage Spaces1
Land Information
APN1241720020005
Lot Number5
SubdivisionSpring Crossing
Land UseResidential
Legal DescriptionLT 5 BLK 2 SPRING CROSSING SEC 1
Census Tract241103
Assessed Land Value$32,474
Assessed Improvement Value$128,736
Assessment Year2025
About this property
Nice 2Bdr 2Bath 2 story Townhome in Nice area close to all amenities. 1 car Garage parking with 2 car parking outside garage accessed from alley in back. Small yard for your pet and easy to take care of. Property is occupied by long term tenant Please do not disturb Tenants Property is in good condition and is being sold as is. Owner will not do any repairs or updating.
Investor Tools
$355,000
Estimated Property Value
$97,873Estimated Mortgage Balance
$257,127Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,130 /month
Positive
Cash Flow Estimate:
$710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,427
$161,210
2025
$32,474
$128,736
$161,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,427
$161,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Conventional
$108,000
No
First
Jun 25, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,873
$336,127
77%
28%
$648/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$948/mo
+$532/mo
5.0%
