$272,000
NAL Estimated Property Value21814 Meadowhill Dr, Spring, TX, 77388
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size8,520 sqft
Building Information
Year Built1974
Stories1
Garage Spaces2
Land Information
APN1050250000012
Lot Number12
SubdivisionDove Meadows
Land UseResidential
Legal DescriptionLT 12 BLK 3 017*D6031700-001-003-012 DOVE MEADOWS SEC 1
Census Tract555102
Assessed Land Value$50,472
Assessed Improvement Value$209,899
Assessment Year2025
About this property
Welcome to your new home! This 3 bed 2 bath spacious home is waiting for its new owner! Numerous upgrades including granite countertops, stainless steel dishwasher, stainless steel stove, new carpet and luxury vinyl plank, and exterior and interior updates! Don't miss this incredible opportunity for your new home! Come see this delightful property! Schedule your visit today!
Investor Tools
$272,000
Estimated Property Value
$248,088Estimated Mortgage Balance
$23,912Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$340/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,725
$260,371
2025
$50,472
$209,899
$260,371
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,725
$260,371
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendlo Mortgage Llc
Fha
$255,290
Yes
First
Oct 11, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,088
$30,912
11%
91%
$1,531/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,651/mo
+$809/mo
10.9%
