$313,000
NAL Estimated Property Value22514 Frassati Way, Spring, TX, 77389
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size9,174 sqft
Building Information
Year Built2016
Garage Spaces1
Land Information
APN1347180020003
Lot Number3
SubdivisionPark At Klein
Land UseResidential
Legal DescriptionLT 3 BLK 2 PARK AT KLEIN SEC 1
Census Tract555200
Assessed Land Value$51,785
Assessed Improvement Value$242,905
Assessment Year2025
About this property
beautiful one story house offering 3 bedrooms 2 full bathrooms, in Spring TX. Kitchen boasts granite countertops. No carpet, the house offers tile and luxury vinyl wood flooring throughout. Living room has cozy fireplace, great for family gathering. Backyard has covered patio, a great place to enjoy outdoor fresh air and activities. Schedule your private showings today before it's gone.
Investor Tools
$313,000
Estimated Property Value
$358,621Estimated Mortgage Balance
$313,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$661/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,365
$294,690
2025
$51,785
$242,905
$294,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,365
$294,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Fha
$366,734
Yes
First
Feb 18, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$358,621
N/A
0%
115%
$2,199/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$2,199/mo
+$361/mo
9.8%
