$479,305
NAL Estimated Property Value2806 Randal Lake Ln, Spring, TX, 77388
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,795 sqft
Building Information
Year Built2009
Garage Spaces2
Land Information
APN1297940020031
Lot Number31
SubdivisionLakes Of Cypress Forest
Land UseResidential
Legal DescriptionLT 31 BLK 2 LAKES OF CYPRESS FOREST SEC 3
Census Tract553401
Assessed Land Value$76,644
Assessed Improvement Value$402,661
Assessment Year2025
About this property
Stunning single-story stucco home built by Dunn and Stone Builders. This amazing home has it all. This home has a breath-taking courtyard with wrought iron access gate leading to front door. This is perfect for the family requiring privacy. This home has elegant hardwood flooring, stainless appliances, over-sized kitchen island, breakfast bar, crown molding, and much more. The private backyard has an extended covered patio perfect for entertaining guests. This home is a must see.
Investor Tools
$479,305
Estimated Property Value
$330,958Estimated Mortgage Balance
$148,347Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,876 /month
Positive
Cash Flow Estimate:
$959 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$812/month
$1,440/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,351
$479,305
2025
$76,644
$402,661
$479,305
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,351
$479,305
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$364,500
No
First
Jul 27, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$330,958
$148,347
30%
69%
$2,186/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$3,626/mo
$-1,166/mo
6.2%
