$212,636
NAL Estimated Property Value23410 Earlmist Dr, Spring, TX, 77373
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size7,200 sqft
Building Information
Year Built1977
Stories2
Garage Spaces2
Land Information
APN1089370000018
Lot Number18
SubdivisionTimber Lane
Land UseResidential
Legal DescriptionLT 18 BLK 49 TIMBER LANE SEC 6
Census Tract241202
Assessed Land Value$38,880
Assessed Improvement Value$173,756
Assessment Year2025
About this property
**Back on Market** 3/2.5/2 home w/Fireplace in Large Living Room, Wet-Bar, built in shelves, a half bath (down) next to Formal Dining (can double as home office), Updated Kitchen w/Granite Countertops & custom back splash. Enjoy a view of your backyard from the breakfast area & living room. All bedrooms up. Spacious master bedroom has a walk-in closet & two rooms are nice size. Oversized Garage w/accesss to attached shed for extra storage, fence to left of garage opens as a gate to side yard, Great for trailer storage. Great neighborhood. DID NOT FLOOD
Investor Tools
$212,636
Estimated Property Value
$205,810Estimated Mortgage Balance
$6,826Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,276 /month
Positive
Cash Flow Estimate:
$425 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$239/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,808
$212,636
2025
$38,880
$173,756
$212,636
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,808
$212,636
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$208,550
No
First
Aug 18, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,810
$6,826
3%
97%
$1,251/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$1,651/mo
+$869/mo
14.2%
