$200,000
NAL Estimated Property Value4514 Mccleester Dr, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,050 sqft
Building Information
Year Built1973
Stories1
Garage Spaces2
Land Information
APN1035300000027
Lot Number27
SubdivisionFairfax
Land UseResidential
Legal DescriptionLT 27 BLK 8 FAIRFAX SEC 1
Census Tract241105
Assessed Land Value$37,571
Assessed Improvement Value$162,429
Assessment Year2025
About this property
Welcome home!!! Beautiful 3 bed and 2 bath home in quiet Fairfax subdivision. January 2021 new roof, January 2021 new HVAC, 2021 hiome was fully redone and renovated, ready for you to make it your home. Spacious backyard for kids to play or your pets. Granite in kitchen and bathrooms.
Investor Tools
$200,000
Estimated Property Value
$193,702Estimated Mortgage Balance
$6,298Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$201/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,416
$200,000
2025
$37,571
$162,429
$200,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,416
$200,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$207,500
No
First
Oct 24, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,702
$6,298
3%
97%
$1,245/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,245/mo
+$705/mo
11.7%
