$269,977
NAL Estimated Property Value4727 Broken Elm Dr, Spring, TX, 77388
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,279 sqft
Building Information
Year Built1976
Garage Spaces2
Land Information
APN1052450000018
Lot Number18
SubdivisionCypressdale
Land UseResidential
Legal DescriptionLT 18 BLK 5 CYPRESSDALE SEC 1
Census Tract553500
Assessed Land Value$50,960
Assessed Improvement Value$219,017
Assessment Year2025
Investor Tools
$269,977
Estimated Property Value
$234,615Estimated Mortgage Balance
$35,362Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$509/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,755
$269,977
2025
$50,960
$219,017
$269,977
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,755
$269,977
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$250,000
Yes
First
Jan 20, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,615
$35,362
13%
87%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$1,499/mo
+$961/mo
10.9%
