$260,000
NAL Estimated Property Value21534 Astipalia Dr, Spring, TX, 77388
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringLaminate
Exterior
Lot Size5,371 sqft
Building Information
Year Built2004
Garage Spaces1
Land Information
APN1233610040008
Lot Number8
SubdivisionRhodes Landing
Land UseResidential
Legal DescriptionLT 8 BLK 4 RHODES LANDING
Census Tract555101
Assessed Land Value$38,960
Assessed Improvement Value$219,893
Assessment Year2025
About this property
Cute home in Spring zoned to Spring/Klein schools and near the tollways. It has 3 BR/2.5 BA plus a Game Room that can double into another Bedroom which also has a closet. The home has a nice-sized backyard and a good Kitchen/Dining Combo. Plus, a 2-Car Garage attached. Great sized Living Area as well in this 2-story home. Come take a tour today!
Investor Tools
$260,000
Estimated Property Value
$184,010Estimated Mortgage Balance
$75,990Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$498/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,675
$258,853
2025
$38,960
$219,893
$258,853
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$4,675
$258,853
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Glen Moses
Seller Carryback / Seller Financing / Seller Take-Back
$200,000
No
First
Feb 1, 2022
Feb 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,010
$74,843
28%
71%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,180/mo
$1,200/mo
+$1,980/mo
14.7%
