$574,000
NAL Estimated Property Value9903 Kershope Forest Ct, Spring, TX, 77379
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,533 sqft
Building Information
Year Built2002
Garage Spaces1
Land Information
APN1212720030001
Lot Number1
SubdivisionGleannloch Farms
Land UseResidential
Legal DescriptionLT 1 BLK 3 GLEANNLOCH FARMS SEC 12
Census Tract554808
Assessed Land Value$51,465
Assessed Improvement Value$443,261
Assessment Year2025
About this property
Home is Under Contract before we listed in MLS
Investor Tools
$574,000
Estimated Property Value
$489,976Estimated Mortgage Balance
$84,024Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,660 /month
Positive
Cash Flow Estimate:
$1,220 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,052/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,756
$494,726
2025
$51,465
$443,261
$494,726
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,756
$494,726
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crystal Clear Mortgage Llc
Conventional
$518,500
No
First
May 25, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$489,976
$108,024
18%
85%
$3,109/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$4,209/mo
$-1,619/mo
5.4%
