$233,000
NAL Estimated Property Value4515 Mossygate Dr, Spring, TX, 77373
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,148 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1077820000012
Lot Number12
SubdivisionBirnam Wood
Land UseResidential
Legal DescriptionLT 12 BLK 13 BIRNAM WOOD SEC 3
Census Tract241105
Assessed Land Value$38,266
Assessed Improvement Value$176,091
Assessment Year2025
About this property
Vastly updated 3 bedroom, 2 bath home available for lease in Spring! Recent updates include paint throughout, vinyl flooring at entry and wet areas, updated countertops and more. Kitchen overlooks large living area with woodburning fireplace. Front formal dining room could be used as a bonus/flex room. Split floorplan with nicely sized bedrooms and attached 2-car garage. Large fenced in backyard. Call to schedule a viewing today!
Investor Tools
$233,000
Estimated Property Value
$241,239Estimated Mortgage Balance
$233,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$248/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,806
$214,357
2025
$38,266
$176,091
$214,357
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,806
$214,357
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Hsng Corp
Stand Alone Second / Subordinate Position
$11,488
No
First
May 8, 2026
May 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,239
N/A
0%
104%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
N/A
+$1,950/mo
10.0%
