$267,000
NAL Estimated Property Value9318 Wandsworth Dr, Spring, TX, 77379
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet
Exterior
Lot Size5,097 sqft
Building Information
Year Built1988
Garage Spaces2
Land Information
APN1157290230009
Lot Number9
SubdivisionColony Creek Village
Land UseResidential
Legal DescriptionLT 9 BLK 23 COLONY CREEK VILLAGE SEC 4
Census Tract554103
Assessed Land Value$51,979
Assessed Improvement Value$163,959
Assessment Year2025
About this property
Delightful and Charming Updated Two-Story Home located in the Community of Colony Creek. This move-in ready Home features Detached garage, Freshly Painted, New flooring, New Fixtures, and Spacious Living room with Fireplace. Island Kitchen with New Granite countertops and Cabinets. Minutes away from Dining, Shopping, Access to 249, and Fabulous KISD School District.
Investor Tools
$267,000
Estimated Property Value
$163,804Estimated Mortgage Balance
$103,196Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$325/month
$324/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,565
$215,938
2025
$51,979
$163,959
$215,938
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,565
$215,938
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Encompass Lending Group Lp
Conventional
$184,000
No
First
Sep 21, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,804
$98,196
37%
61%
$1,104/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,428/mo
+$1,162/mo
11.6%
