1view

Owner Contacts

$404,000

NAL Estimated Property Value

22402 Forbes Field Trl, Spring, TX, 77389

Off Market

4 Beds

4 Bath

2,938 Sq Ft

Single Family Residence

$139.55 / sqft

Built in 2016

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Water Softener, Gas Oven, Microwave, Gas Cooktop, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesOutdoor Kitchen

Lot Size6,351 sqft

Building Information

Year Built2016

Garage Spaces2

Land Information

APN1361250010005

Lot Number5

Land UseResidential

Legal DescriptionLT 5 BLK 1 PARK AT KLEIN SEC 2

Census Tract555200

Assessed Land Value$49,385

Assessed Improvement Value$346,690

Assessment Year2025

About this property

STUNNING MODERN HOME - EXTENSIVE REMODELING DONE WITH OVER $50K IN CUSTOM FEATURES! High-end features include: Custom full glass rear doors, refinished fireplace, sleek light fixtures & chandeliers, matte black horizontal stair railings & much more! Breath-taking redesigned kitchen with white shaker style cabinets, spice drawer, farmhouse porcelain apron sink, quartz countertops & backsplash, stainless steel appliances & matte black plumbing fixtures & hardware. Large primary suite with HUGE windows overlooking private backyard. Spa-like primary bath & an ENORMOUS closet. Bonus features include: Upstairs media room with all the bells & whistles, outdoor kitchen, stainless steel grill, fridge & sink, OVERISZE covered rear patio with additional decking & stoned fire pit. THIS IS A SPECTACULAR ENTERTAINIG HOME!! Garage is now an impressive gym with a split mini- AC system, mounted TV included & epoxy flooring. Extensive landscaping with full sprinkler system. No Flooding Here!

Investor Tools

$404,000

Estimated Property Value

$419,075Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,460 /month

Positive

Cash Flow Estimate:

$820 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$665/month

$575/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,957

$396,075

2025

$49,385

$346,690

$396,075

Tax History

Year

Tax Paid

Assessed Value

2024

$5,957

$396,075

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

$420,900

Yes

First

Feb 17, 2026

Mar 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$419,075

N/A

104%

$2,524/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,300/mo

$3,099/mo

+$201/mo

9.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area