$235,612
NAL Estimated Property Value22815 Bayleaf Drive, Spring, TX, 77373
$252,056 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,760 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN1070840000003
Lot Number3
SubdivisionTimber Lane
Land UseResidential
Legal DescriptionLT 3 BLK 33 TIMBER LANE SEC 5
Census Tract241201
Assessed Land Value$54,802
Assessed Improvement Value$180,810
Assessment Year2025
About this property
Welcome to Bayleaf Dr.! The house is 3 bedrooms, 2 bathrooms, with a 2 car detached garage. The kitchen opens to the breakfast and living room. The living room has engineered wood floors, is spacious with high ceilings. The primary bedroom is big with two closets in the bathroom. The backyard has great space for you to create your dream oasis. The house is conveniently located to major retail stores and easy access to freeways ( I-45,99) Schedule your appointment to tour the property today!
Investor Tools
$235,612
Estimated Property Value
$193,867Estimated Mortgage Balance
$41,745Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$252,056
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,414 /month
Positive
Cash Flow Estimate:
$471 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$241/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,708
$235,612
2025
$54,802
$180,810
$235,612
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,708
$235,612
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$211,105
Yes
First
Jan 21, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,867
$41,745
17%
82%
$1,266/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,716/mo
+$234/mo
9.9%
