$324,000
NAL Estimated Property Value25102 Baywick Dr, Spring, TX, 77389
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Oven
Exterior
Lot Size8,764 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1090070000001
Lot Number1
SubdivisionLondonderry R/P
Land UseResidential
Legal DescriptionLT 1 BLK 7 017*L5911553-001-007-001 LONDONDERRY R/P
Census Tract555304
Assessed Land Value$63,170
Assessed Improvement Value$238,701
Assessment Year2025
About this property
Light bright and beautifully updated. The home features stainless appliances, granite throughout, recessed lighting, vinyl plank flooring, carpet, paint, fixtures, fans, faucets, kitchen, baths, fence, everything redone! Beautiful home located in the peaceful community of Londonderry.
Investor Tools
$324,000
Estimated Property Value
$47,773Estimated Mortgage Balance
$276,227Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$138/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$39
$301,871
2025
$63,170
$238,701
$301,871
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$39
$301,871
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Argent Mortgage Company Llc
Stand Alone First / Home Equity First Lien
$108,000
No
First
Aug 6, 2005
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$47,773
$264,227
84%
15%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,300/mo
$375/mo
+$2,925/mo
12.2%
