$2,200
21718 Grassy Hill Ln, Spring, TX, 77388
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Refrigerator, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size3,528 sqft
Building Information
Year Built2010
Garage Spaces2
Land Information
APN1303770020005
Lot Number5
SubdivisionPark At Meadowhill Run
Land UseResidential
Legal DescriptionLT 5 BLK 2 PARK AT MEADOWHILL RUN SEC 2
Census Tract555101
Assessed Land Value$33,828
Assessed Improvement Value$195,127
Assessment Year2025
About this property
This gorgeous one story home is move in ready and packed with updates. Enjoy the updated kitchen with shaker style cabinets, quartz countertops, and a huge kitchen island great for preparing your everyday meals. The kitchen is open to the Family room, which is great for entertaining. The primary bathroom has been tastefully updated as well, with a beautiful double sink vanity and separate tub and shower. Close proximity to restaurants, stores, and major highways. Zoned to good schools in Klein ISD. Make your appointment today. Section 8 is welcomed.
Investor Tools
$159,371Estimated Mortgage Balance
$59,196Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,051
$228,955
2025
$33,828
$195,127
$228,955
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,051
$228,955
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$172,900
No
First
Mar 25, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,371
$69,584
30%
70%
$1,037/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,037/mo
+$1,423/mo
12.9%
