$406,000
NAL Estimated Property Value6202 Bayonne Dr, Spring, TX, 77389
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size18,866 sqft
Building Information
Year Built1968
Stories2
Garage Spaces2
Land Information
APN1004660000001
Lot Number1
SubdivisionNorthampton
Land UseResidential
Legal DescriptionLT 1 BLK 6 017*N5959000-001-006-001 NORTHAMPTON SEC 1
Census Tract554902
Assessed Land Value$80,170
Assessed Improvement Value$241,817
Assessment Year2025
About this property
Beautiful Northampton home with private Willow Creek Golf Club! Situated on a oversize corner lot with tons of charm. Entertain with both a formal dining, formal living/study, large family room with wood burning fireplace opening to breakfast area and kitchen. Light and bright home with recent paint and upgrades throughout. Large master retreat features 2 closets & remodeled master bath including tub surround, counters and more. Pool size yard, mature trees, recent fence and double back gate.
Investor Tools
$406,000
Estimated Property Value
$128,237Estimated Mortgage Balance
$277,763Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,436 /month
Positive
Cash Flow Estimate:
$812 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$640/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,645
$321,987
2025
$80,170
$241,817
$321,987
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,645
$321,987
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$139,900
No
First
Dec 20, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,237
$275,763
68%
32%
$839/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,300/mo
$1,164/mo
+$2,136/mo
9.8%
