$227,000
NAL Estimated Property Value3015 Rustling Chestnut St, Spring, TX, 77389
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size4,565 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1272030030025
Lot Number25
SubdivisionForest Ridge
Land UseResidential
Legal DescriptionLT 25 BLK 3 FOREST RIDGE SEC 1
Census Tract555200
Assessed Land Value$37,179
Assessed Improvement Value$177,066
Assessment Year2025
About this property
Buyer is to verify all information including room dimensions
Investor Tools
$227,000
Estimated Property Value
$55,877Estimated Mortgage Balance
$171,123Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,362 /month
Positive
Cash Flow Estimate:
$454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$118/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$280
$214,245
2025
$37,179
$177,066
$214,245
No
Tax History
Year
Tax Paid
Assessed Value
2024
$280
$214,245
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Countrywide Kb Home Loans
Unknown
$94,796
No
First
Jul 7, 2006
Aug 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$55,877
$171,123
75%
25%
$712/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,062/mo
+$1,498/mo
13.5%
