$1,402,000
NAL Estimated Property Value612 Cypress Springs Dr, Driftwood, TX, 78619
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size1.35 acres
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces4
Land Information
APNR149896
Lot Number61
SubdivisionHoward Ranch Subdivision Section 4
Land UseResidential
Legal DescriptionHOWARD RANCH SUBDIVISION SECTION 4, BLOCK B, LOT 61, ACRES 1.351 TAX CODES:RSP,SDS
Census Tract010806
Assessed Land Value$544,180
Assessed Improvement Value$823,696
Assessment Year2025
About this property
Last remaining inventory lot in Howard Ranch. Bring your own builder! Level lot with large building envelope. City water, under ground utilities, LOW property tax rate, DSISD schools. HOA covers irrigation water, common areas, trails and private roads. Min sf build 1800sf.Restrictions: Yes
Investor Tools
$1,402,000
Estimated Property Value
$1,249,460Estimated Mortgage Balance
$152,540Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,412 /month
Positive
Cash Flow Estimate:
$2,804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,164/month
$1,580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,954
$1,367,876
2025
$544,180
$823,696
$1,367,876
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,954
$1,367,876
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$1,169,500
No
First
Sep 23, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,249,460
$181,540
12%
89%
$6,634/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$8,214/mo
$-5,724/mo
2.1%
