$240,085
NAL Estimated Property Value2203 Goldspring Ln, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringTile
Exterior
Lot Size15,416 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN1109490000017
Lot Number17
SubdivisionNorth Spring
Land UseResidential
Legal DescriptionLT 17 BLK 21 NORTH SPRING SEC 5
Census Tract241101
Assessed Land Value$59,687
Assessed Improvement Value$180,398
Assessment Year2025
Investor Tools
$240,085
Estimated Property Value
$193,823Estimated Mortgage Balance
$46,262Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,441 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$232/month
$220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,589
$240,085
2025
$59,687
$180,398
$240,085
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,589
$240,085
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$208,000
No
First
Sep 15, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,823
$46,262
19%
81%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,468/mo
+$482/mo
9.7%
