$359,854
NAL Estimated Property Value25023 Rettendon Ct, Spring, TX, 77389
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Concrete, Wood
Exterior
Lot Size15,385 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1151480150044
Lot Number38
SubdivisionLondonderry
Land UseResidential
Legal DescriptionLT 38 BLK 15 (17*L5911553-002-015-037) LONDONDERRY SEC 2 R/P
Census Tract555304
Assessed Land Value$68,466
Assessed Improvement Value$291,388
Assessment Year2025
About this property
This home is a builder's own home, 3BR, 2 BTH, 2 car garage, and built in 2015 much newer than most homes in Londonderry. Situated at the end of a quiet cul-de-sac. Stained concrete floors throughout except for carpet in the bedrooms. The kitchen countertops are stained concrete, large concrete island with stools. Stainless appliances & gas cooktop. The kitchen is totally open to the family room with French doors leading to the huge covered patio, looking out to the massive backyard where 80% of the wood fence has been replaced. Klein ISD
Investor Tools
$359,854
Estimated Property Value
$293,354Estimated Mortgage Balance
$66,500Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,159 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$166/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$194
$359,854
2025
$68,466
$291,388
$359,854
No
Tax History
Year
Tax Paid
Assessed Value
2024
$194
$359,854
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Va
$309,900
Yes
First
Jun 13, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,354
$66,500
18%
82%
$1,859/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$2,259/mo
+$301/mo
8.5%
