$219,636
NAL Estimated Property Value10426 Rustic Gate Rd, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Washer
FlooringLaminate, Tile
Exterior
Lot Size9,601 sqft
Building Information
Year Built1971
Stories1
Garage Spaces2
Land Information
APN0951450000007
Lot Number7
SubdivisionFairmont Park
Land UseResidential
Legal DescriptionLT 7 BLK 18 FAIRMONT PARK SEC 2
Census Tract343200
Assessed Land Value$79,275
Assessed Improvement Value$140,361
Assessment Year2025
About this property
UPGRADED NICE!! A must see. Great Deal in Fairmont Park. No back neighbors. Fridge, Washer and dryer included! One year home warranty included. One year lawn package offered. Ready to move in and enjoy. You must act quickly.
Investor Tools
$219,636
Estimated Property Value
$206,671Estimated Mortgage Balance
$12,965Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$203/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,343
$219,636
2025
$79,275
$140,361
$219,636
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,343
$219,636
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Va
$221,000
Yes
First
Nov 16, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,671
$12,965
5%
94%
$1,326/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,926/mo
$-204/mo
9.4%
