$306,666
NAL Estimated Property Value2403 Rainier Mist, Spring, TX, 77373
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size6,460 sqft
Building Information
Year Built2020
Garage Spaces1
Land Information
APN1412440050012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 5 BRECKENRIDGE WEST SEC 3
Census Tract241103
Assessed Land Value$46,261
Assessed Improvement Value$260,405
Assessment Year2025
Investor Tools
$306,666
Estimated Property Value
$415,058Estimated Mortgage Balance
$306,666Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,840 /month
Positive
Cash Flow Estimate:
$613 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,279
$306,666
2025
$46,261
$260,405
$306,666
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,279
$306,666
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Stand Alone Second / Subordinate Position
$231,715
No
First
Dec 9, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$415,058
N/A
0%
135%
$2,780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$3,280/mo
$-760/mo
9.9%
