3315 Nila Creek Dr
Spring, TX 77373View map
- Single-family
- 3 bd
- 2 ba
- 1,340 sq ft
$250,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $63 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 3
- Bathrooms
- 2
- Size
- 1,340 sq ft
- Year built
- Not listed
- HOA fee
- $63 a month
- Annual tax bill
- Not listed
- Days on market
- 18 days (listed Oct 18, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Spring
16 homes for sale in Spring
$299,000
3319 Nila Creek Dr
Spring, TX 77373
3 bd · 2.5 ba · 2,100 sq ft
New construction$325,000
1811 N Spring Dr Unit 6
Spring, TX 77373
3 bd · 2.5 ba · 1,800 sq ft
$335,000
23438 Stahl Creeks Ln
Spring, TX 77373
3 bd · 2.5 ba · 2,177 sq ft
$324,950
23335 Greenway Creek Ln
Spring, TX 77373
4 bd · 2.5 ba · 2,353 sq ft
$269,999
23314 Stahl Creeks Ln
Spring, TX 77373
3 bd · 2.5 ba · 1,920 sq ft
$675,000
21155 Gosling A Rd Unit 48
Spring, TX 77388
Duplex · 3 bd · 2 ba · 6,604 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.