$260,000
NAL Estimated Property Value2726 Woodspring Forest Dr, Houston, TX, 77345
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size5,502 sqft
Building Information
Year Built2005
Garage Spaces1
Land Information
APN1263550030013
Lot Number13
SubdivisionWoodspring Forest
Land UseResidential
Legal DescriptionLT 13 BLK 3 WOODSPRING FOREST SEC 2
Census Tract251501
Assessed Land Value$57,750
Assessed Improvement Value$193,915
Assessment Year2025
About this property
spacious open floor plan breakfast room and formal dining, master suite has soaker tub
Investor Tools
$260,000
Estimated Property Value
$140,466Estimated Mortgage Balance
$119,534Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$121/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$149
$251,665
2025
$57,750
$193,915
$251,665
No
Tax History
Year
Tax Paid
Assessed Value
2024
$149
$251,665
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$155,000
No
First
Jun 29, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,466
$128,534
47%
54%
$930/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$1,330/mo
+$1,090/mo
11.2%
