$315,000
10703 Nyla Spring St, Houston, TX, 77016
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
Exterior
Lot Size10,476 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1409710010030
Lot Number30
Land UseResidential Single Family
Legal DescriptionLT 30 BLK 1 TOWNE PARK DEVELOPMENT
Census Tract231400
Assessed Land Value$54,576
Assessed Improvement Value$226,993
Assessment Year2025
About this property
Where do we begin. Is it the baseball field size lot, over 10,000sf of yard space. This is a private oasis for family time, hosting friends, all 4 seasons, expansion from the inside out and wherever your imagination takes you. Inside, a dedicated office greets you upon entry with a gorgeous high ceiling and chandelier. Downstairs primary retreat with 3 more bedrooms and game room upstairs. Capped off by a gorgeous community with ponds, gazebos and an entry that will make you proud to call Town Park Village home.
Investor Tools
$190,900Estimated Mortgage Balance
$90,669Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$447/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,957
$281,569
2025
$54,576
$226,993
$281,569
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,957
$281,569
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
K Hovnanian American Mortgage Llc
Conventional
$216,650
No
First
Sep 18, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,900
$90,669
32%
68%
$1,299/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,799/mo
+$321/mo
9.0%
