$321,615
NAL Estimated Property Value114 Masterson Street, Arcola, TX, 77583
$358,777 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Electric Range
FlooringLaminate
Exterior
Lot Size9,908 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN5850-00-001-0300-907
Lot Number3
SubdivisionPinedale Manor
Land UseResidential
Legal DescriptionPINEDALE MANOR, BLOCK 1, LOT 3
Census Tract674506
Assessed Land Value$77,000
Assessed Improvement Value$244,615
Assessment Year2025
About this property
SINGLE story home with NO HOA and no crazy property taxes. This home features FOUR BEDROOMS and TWO FULL and ONE HALF BATH. OPEN KITCHEN TO LIVING ROOM. DINING area. ISLAND in kitchen. PANTRY, LAUNDRY ROOM INSIDE THE HOUSE. COVERED PATIO. FORT BEND ISD SCHOOLS. Set up you showing!
Investor Tools
$321,615
Estimated Property Value
$234,444Estimated Mortgage Balance
$87,171Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$358,776
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,930 /month
Positive
Cash Flow Estimate:
$643 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$550/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,993
$321,615
2025
$77,000
$244,615
$321,615
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,993
$321,615
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$255,290
Yes
First
Jan 13, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,444
$87,171
27%
73%
$1,531/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,531/mo
+$191/mo
6.4%
