$238,000
NAL Estimated Property Value4051 Broken Elm Dr, Spring, TX, 77388
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size7,588 sqft
Building Information
Year Built1977
Stories2
Garage Spaces2
Land Information
APN1079370000028
Lot Number28
SubdivisionCypressdale
Land UseResidential
Legal DescriptionLT 28 BLK 9 CYPRESSDALE SEC 3
Census Tract553500
Assessed Land Value$51,177
Assessed Improvement Value$185,559
Assessment Year2025
About this property
Discover the charm of this great starter home, featuring your own pear and fig trees, a workshop, and a storage shed. With fantastic curb appeal, this 3-bedroom, 2.5-bathroom home has been recently painted on the exterior and in the bathrooms. Enjoy a nice-sized yard and multiple living spaces, perfect for your family's needs
Investor Tools
$238,000
Estimated Property Value
$217,284Estimated Mortgage Balance
$20,716Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,428 /month
Positive
Cash Flow Estimate:
$476 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
$408/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,664
$236,736
2025
$51,177
$185,559
$236,736
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,664
$236,736
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$224,660
No
First
Jul 18, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,284
$19,452
8%
91%
$1,347/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,755/mo
+$705/mo
12.4%
