Last 24 Hours
$184,000
NAL Estimated Property Value23707 Verngate Dr, Spring, TX, 77373
$202,156 ARV
Off Market
4 Beds
2 Bath
1,678 Sq Ft
Single Family Residence
$109.65 / sqft
Built in 1976Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size8,969 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1077720000015
Lot Number15
SubdivisionBirnam Wood
Land UseResidential
Legal DescriptionLT 15 BLK 2 BIRNAM WOOD SEC 3
Census Tract241105
Assessed Land Value$39,313
Assessed Improvement Value$98,548
Assessment Year2025
About this property
Discover the potential of this residential lot, situated in a quaint neighborhood.
Investor Tools
$184,000
Estimated Property Value
$173,147Estimated Mortgage Balance
$10,853Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$202,155
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,104 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$77/month
$335/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2
$137,861
2025
$39,313
$98,548
$137,861
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2
$137,861
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Conventional
$176,250
No
First
May 23, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,147
$16,853
8%
94%
$1,057/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,392/mo
+$558/mo
12.7%
12.4%