$603,210
NAL Estimated Property Value7602 Langley Rd, Spring, TX, 77389
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesSprinkler System
Lot Size10,346 sqft
Building Information
Year Built2007
Garage Spaces2
Land Information
APN1283740030014
Lot Number14
SubdivisionAugusta Creek
Land UseResidential
Legal DescriptionLT 14 BLK 3 AUGUSTA CREEK SEC 2
Census Tract555304
Assessed Land Value$115,398
Assessed Improvement Value$487,812
Assessment Year2025
About this property
Beautiful Custom Home by Kurk Custom Homes in the HIGHLY sought out Augusta Creek Pointe in The Creeks at Augusta Pines - 4-3.5-2 with Casita and covered porch and Beautiful outside bar. Master w/sitting room. Generac Generator Included - New Lighting , New Paint and MUCH MUCH MORE.
Investor Tools
$603,210
Estimated Property Value
$491,346Estimated Mortgage Balance
$111,864Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,619 /month
Positive
Cash Flow Estimate:
$1,206 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$815/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,758
$603,210
2025
$115,398
$487,812
$603,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,758
$603,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$513,000
No
First
Jan 31, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$491,346
$111,864
18%
81%
$3,076/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,300/mo
$3,976/mo
$-676/mo
6.6%
