$530,000
NAL Estimated Property Value12301 Silent Creek Drive, Pearland, TX, 77584
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Free-Standing Range, Gas Cooktop, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size8,202 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN7502-2013-020
Lot Number20
SubdivisionShadow Creek Ranch Sf1-Sf2-Sf3-Sf4-Sf5-S
Land UseResidential
Legal DescriptionSHADOW CREEK RANCH SF20A (PEARLAND), BLOCK 3, LOT 20
Census Tract660605
Assessed Land Value$47,630
Assessed Improvement Value$439,340
Assessment Year2025
About this property
Great open concept design for this 4 bedroom home! Game room, media room, 3 car garage, amazing pool with table, fire pit, covered patio, outdoor kitchen and more! Nearby located to schools ,recreational parks, shopping, dining and easy access to 288 and Beltway 8.
Investor Tools
$530,000
Estimated Property Value
$448,879Estimated Mortgage Balance
$81,121Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,180 /month
Positive
Cash Flow Estimate:
$1,060 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$934/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,560
$486,970
2025
$47,630
$439,340
$486,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,560
$486,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Filo Mortgage Llc
Conventional
$482,575
No
First
Aug 12, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$448,879
$81,121
15%
85%
$2,894/mo
