$207,000
NAL Estimated Property Value21015 Verdecove Ln, Spring, TX, 77388
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range
FlooringCarpet, Tile
Exterior
Lot Size6,299 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN1147360090033
Lot Number33
SubdivisionBridgestone
Land UseResidential
Legal DescriptionLT 33 BLK 9 017*B6830749-002-009-033 BRIDGESTONE SEC 2
Census Tract555002
Assessed Land Value$44,109
Assessed Improvement Value$154,791
Assessment Year2025
About this property
Remodeled one story home in Bridgestone features 3 bedrooms, 2 full baths. Several nice features: new kitchen, high ceilings, large living room, granite in bathrooms, small pond in back yard. All this and more on a quiet cul-de-sac! Close to Grand Parkway, I-45 and Hwy 249.
Investor Tools
$207,000
Estimated Property Value
$138,541Estimated Mortgage Balance
$68,459Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,796
$198,900
2025
$44,109
$154,791
$198,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,796
$198,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Community Mortgage Inc
Conventional
$152,000
No
First
Sep 7, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,541
$74,459
34%
67%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,562/mo
+$898/mo
14.3%
