$158,000
NAL Estimated Property Value3218 Lucida Ln, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size4,726 sqft
Building Information
Year Built1982
Stories1
Garage Spaces1
Land Information
APN1145940120020
SubdivisionCypress Trails Of Timberlane 1
Land UseResidential
Legal DescriptionTRS 19B & 20B BLK 12 CYPRESS TRAILS OF TIMBERLANE 1
Census Tract241103
Assessed Land Value$36,855
Assessed Improvement Value$109,774
Assessment Year2025
About this property
Cute 2 Bedroom 1 bath home with one car attached garage. Recent laminate wood flooring in living area and bedrooms. No Carpet! Great location. New Roof 2022. Fresh paint. Formal dining area. Attached garage with opener. Ceiling fans. Close to area shopping, dining, schools, 45 and Hardy toll road.
Investor Tools
$158,000
Estimated Property Value
$148,828Estimated Mortgage Balance
$9,172Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$960 /month
Positive
Cash Flow Estimate:
$320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$159/month
$335/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,122
$146,629
2025
$36,855
$109,774
$146,629
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,122
$146,629
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$160,000
No
First
Aug 29, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,828
$9,172
5%
94%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,295/mo
+$185/mo
11.2%
