$302,000
NAL Estimated Property Value2302 Rainier Mist Rd, Spring, TX, 77373
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size7,092 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1412440040022
Lot Number22
Land UseResidential
Legal DescriptionLT 22 BLK 4 (PR YR IMPS 2021 *1412440040042) BRECKENRIDGE WEST SEC 3
Census Tract241103
Assessed Land Value$46,842
Assessed Improvement Value$254,307
Assessment Year2025
About this property
WONDERFUL NEW D. R. HORTON BEAUTY! Four Bedrooms + Three Full Baths! Popular Layout with Two Bedrooms & Two Full Baths Downstairs! Washer, Dryer, Refrigerator, Home Automation System, & Garage Door Opener Included! Fantastic Open Living Area! Island Kitchen with Large Pantry & Espresso Colored Cabinetry! Gameroom/Media Room! Generously Sized Indoor Utility Room! Covered Patio! High Ceilings, Recessed Lighting, & Lots of Storage Space Throughout! Easy Access to I-45, GP 99, & Popular Shopping & Restaurants!
Investor Tools
$302,000
Estimated Property Value
$221,326Estimated Mortgage Balance
$80,674Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$348/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,660
$301,149
2025
$46,842
$254,307
$301,149
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,660
$301,149
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$236,634
Yes
First
Dec 17, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,326
$80,674
26%
73%
$1,477/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$1,977/mo
+$543/mo
10.0%
