$439,874
NAL Estimated Property Value6406 Darby Way, Spring, TX, 77389
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size17,385 sqft
Building Information
Year Built1969
Stories2
Garage Spaces2
Land Information
APN1004700000024
Lot Number24
SubdivisionNorthampton
Land UseResidential
Legal DescriptionLT 24 BLK 10 017*N5959000-001-010-024 NORTHAMPTON SEC 1
Census Tract554902
Assessed Land Value$79,281
Assessed Improvement Value$360,593
Assessment Year2025
About this property
Come see this beautiful, recently renovated Northampton charmer !! Hurry, It won't last long !!!
Investor Tools
$439,874
Estimated Property Value
$301,965Estimated Mortgage Balance
$137,909Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,639 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$715/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,386
$439,874
2025
$79,281
$360,593
$439,874
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,386
$439,874
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Conventional
$326,400
No
First
May 27, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,965
$139,035
31%
69%
$1,957/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,300/mo
$2,342/mo
+$958/mo
9.0%
