$230,814
NAL Estimated Property Value4123 Adonis Dr, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size8,729 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN1125470000034
Lot Number34
SubdivisionSandpiper
Land UseResidential
Legal DescriptionLT 34 BLK 1 SANDPIPER SEC 1
Census Tract241105
Assessed Land Value$39,174
Assessed Improvement Value$191,640
Assessment Year2025
About this property
Adorable home fully remodeled NEVER FLOODED! New roof, new double pane windows throughout, new appliances, new quartz countertops and backsplash, new cabinets, new 12mm laminate flooring, new upgraded moisture barrier carpet, new backyard fence, new LED lighting and fans throughout, transferrable foundation warranty. Come see this gorgeous home before it's gone!
Investor Tools
$230,814
Estimated Property Value
$192,646Estimated Mortgage Balance
$38,168Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,385 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$255/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,901
$230,814
2025
$39,174
$191,640
$230,814
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,901
$230,814
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lhm Financial Corp
Conventional
$209,000
No
First
Mar 31, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,646
$38,168
16%
83%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,374/mo
+$576/mo
10.1%
