$257,505
NAL Estimated Property Value5439 Creekstone Rise Ln, Spring, TX, 77373
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
Exterior
Lot Size4,857 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1460730030024
Lot Number24
Land UseResidential
Legal DescriptionLT 24 BLK 3 BRECKENRIDGE EAST SEC 4
Census Tract241002
Assessed Land Value$42,444
Assessed Improvement Value$215,061
Assessment Year2025
About this property
Beautiful open-concept 3-bedroom, 2-bath home featuring a covered patio, fresh interior paint, and excellent upkeep throughout. Built in 2023, this well-maintained property offers an upgraded kitchen and bathrooms beyond original builder finishes — truly a turnkey, move-in-ready opportunity.
Investor Tools
$257,505
Estimated Property Value
$251,617Estimated Mortgage Balance
$5,888Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$269/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,936
$257,505
2025
$42,444
$215,061
$257,505
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,936
$257,505
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
J S C Federal Credit Union
Fha
$252,345
Yes
First
Mar 27, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,617
$5,888
2%
98%
$1,513/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$1,913/mo
+$37/mo
9.1%
