$220,000
NAL Estimated Property Value3807 Coltwood Dr, Spring, TX, 77388
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,475 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1060690000011
Lot Number11
SubdivisionCypressdale
Land UseResidential
Legal DescriptionLT 11 BLK 19 CYPRESSDALE SEC 2
Census Tract553500
Assessed Land Value$51,097
Assessed Improvement Value$153,842
Assessment Year2025
About this property
Gently lived in home with fresh paint, and ready for new owner. Covered patio for outdoor cookouts. Large back yard suitable for a pool. Washer and dryer included. Room sizes are approximate.
Investor Tools
$220,000
Estimated Property Value
$151,560Estimated Mortgage Balance
$68,440Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$292/month
$410/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,407
$204,939
2025
$51,097
$153,842
$204,939
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,407
$204,939
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Fha
$166,920
Yes
First
Jul 23, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,560
$63,440
29%
69%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,411/mo
+$1,049/mo
13.4%
