$211,000
NAL Estimated Property Value3022 Cottonshire Dr, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Free-Standing Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size11,177 sqft
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APN1145950020039
Lot Number39
SubdivisionCypress Trails Of Timberlane 2
Land UseResidential
Legal DescriptionLT 39 BLK 2 CYPRESS TRAILS OF TIMBERLANE 2
Census Tract241103
Assessed Land Value$44,816
Assessed Improvement Value$165,589
Assessment Year2025
About this property
3 bedroom, 2 bath, 2 garage house is ready for move in with fresh interior paint.
Investor Tools
$211,000
Estimated Property Value
$206,641Estimated Mortgage Balance
$4,359Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,349 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$236/month
$335/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,778
$210,405
2025
$44,816
$165,589
$210,405
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,778
$210,405
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$223,771
Yes
First
Apr 27, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,641
$3,764
1%
98%
$1,342/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,677/mo
+$273/mo
11.1%
