$510,000
NAL Estimated Property Value2363 Opal Springs Ln, Friendswood, TX, 77546
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesDisposal, Water Softener, Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Laminate, Tile
Exterior
Lot Size9,692 sqft
Building Information
Year Built2012
Stories1
Roof Type105
Garage Spaces2
Land Information
APN6094-0002-0012-000
Lot Number12
SubdivisionThe Reserve At West Ranch Sec 1 (2012) A
Land UseResidential
Legal DescriptionTHE RESERVE AT WEST RANCH SEC 1 (2012) ABST 9, BLOCK 2, LOT 12, ACRES 0.223
Census Tract720400
Assessed Land Value$50,880
Assessed Improvement Value$413,280
Assessment Year2025
About this property
Nestled in the charming neighborhood of West Ranch, this lovely home offers a spacious layout with modern upgrades. The open concept kitchen boasts stainless steel appliances and granite countertops. Enjoy the cozy fireplace in the living room and relax in the luxurious master suite. The backyard is perfect for entertaining with a covered patio and lush landscaping. Close to parks, shopping, and dining, this property is ideal for those seeking comfort and convenience. Contact me for more details on this exceptional home. Please bring all offers!
Investor Tools
$510,000
Estimated Property Value
$189,727Estimated Mortgage Balance
$261,383Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,090 /month
Positive
Cash Flow Estimate:
$1,030 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
$719/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,760
$464,160
2025
$50,880
$413,280
$464,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,760
$464,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gecu Fcu
Conventional
$190,000
No
First
Apr 29, 2026
May 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,727
$320,273
62%
37%
$1,140/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$1,859/mo
$-229/mo
3.8%
