$245,144
NAL Estimated Property Value22427 Goose Pasture, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size6,125 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1440720040018
Lot Number18
Land UseResidential
Legal DescriptionLT 18 BLK 4 BRECKENRIDGE WEST SEC 10
Census Tract241103
Assessed Land Value$45,955
Assessed Improvement Value$199,189
Assessment Year2025
Investor Tools
$245,144
Estimated Property Value
$225,361Estimated Mortgage Balance
$19,783Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$254/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,819
$245,144
2025
$45,955
$199,189
$245,144
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,819
$245,144
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens Bank Na
Conventional
$245,400
No
First
Jan 26, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,361
$19,783
8%
92%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,872/mo
+$78/mo
9.5%
