Single Family Residence
Access Denied
Spring, TX 77380
$340,000$163/sqft
4 beds2.0 baths2,092 sqftBuilt 198210393.42 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$68,000
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$10,200
Total Cash Needed
$78,200
Total Monthly (PITI)
$2,296/mo
P&I + Tax + Ins
Est. Monthly Rent
$2,211/mo
Rent Zestimate
Est. Cash Flow
-$85/mo
1% Rule
0.65%
✗ Below 1%
Cap Rate
4.29%
✗ Below average
Cash on Cash
-1.31%
Annual return on cash invested
Year 1 Total Return
15.3%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
Zestimate
$331,700
Rent Zestimate
$2,211/mo
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedClick "Get STR Estimate" to fetch data
Medium-Term Rental (MTR)
EstimatedRequires STR estimate first
Long-Term Rental (LTR)
ZestimateMonthly Rent
$2,211/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Listing Information
- Date Listed
- 11/13/2025
- Annual Tax
- $4,479
- Property Tax
- $465
Property Details
- Property Type
- Single Family Residence
- Architectural Style
- Traditional
- Stories
- 2
- Year Built
- 1982
Interior Features
- Heating
- Natural Gas
- Cooling
- Electric
Exterior & Construction
- Foundation
- Pillar/Post/Pier
- Roof
- Composition
Parking
- Garage Spaces
- 2
- Parking Spaces
- 2
Lot Information
- Lot Size
- 10393.42 sqft
- Parcel Number
- 97282813400
- Subdivision
- Wdlnds Village Grogans Ml 28
Location
- Region
- Spring
Related Links
2 additional listings available
Fetch data from Redfin, HAR
Additional Information
Data aggregated from Zillow, Realtor, Homes.com • Last updated 1/9/2026, 5:49:30 PM