$386,076
NAL Estimated Property Value6015 Beufort Way, Spring, TX, 77389
$416,343 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size11,901 sqft
Building Information
Year Built1992
Stories2
Garage Spaces2
Land Information
APN1033470000030
Lot Number30
SubdivisionNorthampton
Land UseResidential
Legal DescriptionLT 30 BLK 25 017*N5959000-004-025-030 NORTHAMPTON SEC 4 AMEND
Census Tract555301
Assessed Land Value$76,636
Assessed Improvement Value$309,440
Assessment Year2025
Investor Tools
$386,076
Estimated Property Value
$368,397Estimated Mortgage Balance
$17,679Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$416,343
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$595/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,206
$386,076
2025
$76,636
$309,440
$386,076
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,206
$386,076
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancfirst
Commercial
$375,000
No
First
May 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$368,397
$17,679
4%
95%
$2,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,300/mo
$2,649/mo
+$651/mo
10.3%
