$250,000
23410 Beechtree Gully Ln, Spring, TX, 77373
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,216 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1412440010003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 1 BRECKENRIDGE WEST SEC 3
Census Tract241103
Assessed Land Value$46,038
Assessed Improvement Value$251,333
Assessment Year2025
About this property
Beautiful home in established neighborhood, open concept kitchen with granite countertops, lots of cabinet space and walk in pantry. Large game room upstairs great for entertainment. Covered back porch and a large backyard great for BBQs or get togethers! Buyer and buyers agent to verify all information. Home is sold AS-IS (no exceptions).
Investor Tools
$258,222Estimated Mortgage Balance
$39,149Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,784 /month
Positive
Cash Flow Estimate:
$595 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,371
$297,371
2025
$46,038
$251,333
$297,371
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,371
$297,371
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$233,679
Yes
First
Dec 30, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,222
$39,149
13%
87%
$1,716/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$2,216/mo
+$304/mo
10.2%
