$515,000
NAL Estimated Property Value35 Herons Flight Pl Fl Ight, Spring, TX, 77389
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size4,391 sqft
Building Information
Year Built2013
Garage Spaces2
Land Information
APN1337590010032
Lot Number32
SubdivisionThe Woodlands Vlg Of Creekside Park 37
Land UseResidential
Legal DescriptionLT 32 BLK 1 THE WOODLANDS VLG OF CREEKSIDE PARK 37
Census Tract555305
Assessed Land Value$72,341
Assessed Improvement Value$371,705
Assessment Year2025
About this property
House will be available to move in on June 22nd. The application fee is $50 for each person over 18 years of age. The appointment is required through a centralized showing. Washer/Dryer/Refrigerator included. Front landscaping maintenance included. Backyard landscaping is not included. Turn off lights and lock all doors. Thank you for showing! Note: Tenant is staying. House will be professionally cleaned and carpet will be replaced after tenant move out.
Investor Tools
$515,000
Estimated Property Value
$133,536Estimated Mortgage Balance
$381,464Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,090 /month
Positive
Cash Flow Estimate:
$1,030 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,010
$444,046
2025
$72,341
$371,705
$444,046
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,010
$444,046
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Direct Mortgage Corp
Conventional
$150,000
No
First
Sep 29, 2020
Nov 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,536
$336,464
71%
26%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$900/mo
+$1,660/mo
6.0%
