$189,934
NAL Estimated Property Value23930 Verngate Dr, Spring, TX, 77373
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,878 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN1077760000003
Lot Number3
SubdivisionBirnam Wood
Land UseResidential
Legal DescriptionLT 3 BLK 6 BIRNAM WOOD SEC 3
Census Tract241104
Assessed Land Value$39,261
Assessed Improvement Value$150,673
Assessment Year2025
About this property
Opportunity awaits with this charming 3-bedroom, 2-bath home featuring an attached 2-car garage, situated on a huge wooded lot with no back neighbors for added privacy. Priced as the lowest in the neighborhood, this is truly one of the best deals in town. Major updates include Solar panels installed 2023, a brand-new roof and AC unit, both replaced in 2025.
Investor Tools
$189,934
Estimated Property Value
$123,334Estimated Mortgage Balance
$66,600Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,140 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$197/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,418
$189,934
2025
$39,261
$150,673
$189,934
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,418
$189,934
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$142,373
Yes
First
Sep 11, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$123,334
$66,600
35%
65%
$854/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,204/mo
+$746/mo
12.3%
