$254,816
NAL Estimated Property Value2318 Gold Forsythia, Spring, TX, 77373
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size6,094 sqft
Building Information
Year Built2021
Garage Spaces1
Land Information
APN1414740020003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 2 BRECKENRIDGE WEST SEC 6
Census Tract241103
Assessed Land Value$45,927
Assessed Improvement Value$208,889
Assessment Year2025
Investor Tools
$254,816
Estimated Property Value
$209,902Estimated Mortgage Balance
$44,914Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,529 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,891
$254,816
2025
$45,927
$208,889
$254,816
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,891
$254,816
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$230,733
Yes
First
Aug 30, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,902
$44,914
17%
82%
$1,384/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,784/mo
+$166/mo
9.2%
