$259,000
NAL Estimated Property Value25802 Mill Pond Ln, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size7,706 sqft
Building Information
Year Built1995
Stories1
Garage Spaces2
Land Information
APN1120080000169
Lot Number169
SubdivisionLexington Woods North
Land UseResidential
Legal DescriptionLT 169 BLK 8 LEXINGTON WOODS NORTH SEC 1
Census Tract241400
Assessed Land Value$45,363
Assessed Improvement Value$211,621
Assessment Year2025
About this property
4 bedroom home in back of Lexington Woods North. House backs up to park and is just down the street from the large community pool. Home has primary bedroom downstairs with 3 other bedrooms located upstairs plus a small bonus room as well upstairs. Large open living area along with a dining room. Downstairs has tile throughout with laminate flooring upstairs. Backyard is large and spacious with large patio with covered deck. Great view of the park and walking trails.
Investor Tools
$259,000
Estimated Property Value
$212,460Estimated Mortgage Balance
$46,540Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$256/month
$395/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,776
$256,984
2025
$45,363
$211,621
$256,984
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,776
$256,984
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Closed-End Mortgage / Closed-End With Future Advance Clause
$228,000
No
First
Sep 6, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,460
$44,524
17%
82%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,520/mo
$1,762/mo
+$758/mo
11.7%
